[MUDAJYA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 22.66%
YoY- 39.06%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 337,207 356,112 223,078 230,295 191,153 208,631 239,354 25.64%
PBT 80,403 78,234 52,840 74,201 61,677 73,450 77,266 2.68%
Tax -4,697 -6,496 -5,731 -12,211 -10,643 -13,046 -12,596 -48.16%
NP 75,706 71,738 47,109 61,990 51,034 60,404 64,670 11.06%
-
NP to SH 63,001 60,294 41,245 57,091 46,545 54,222 50,596 15.72%
-
Tax Rate 5.84% 8.30% 10.85% 16.46% 17.26% 17.76% 16.30% -
Total Cost 261,501 284,374 175,969 168,305 140,119 148,227 174,684 30.82%
-
Net Worth 740,920 796,027 758,810 715,682 667,267 638,869 594,042 15.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,363 12,246 12,238 12,268 6,140 4,095 4,096 97.31%
Div Payout % 18.04% 20.31% 29.67% 21.49% 13.19% 7.55% 8.10% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 740,920 796,027 758,810 715,682 667,267 638,869 594,042 15.85%
NOSH 454,552 408,219 407,962 408,961 409,366 409,531 409,684 7.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.45% 20.14% 21.12% 26.92% 26.70% 28.95% 27.02% -
ROE 8.50% 7.57% 5.44% 7.98% 6.98% 8.49% 8.52% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 74.18 87.24 54.68 56.31 46.69 50.94 58.42 17.24%
EPS 13.86 14.77 10.11 13.96 11.37 13.24 12.35 7.98%
DPS 2.50 3.00 3.00 3.00 1.50 1.00 1.00 84.09%
NAPS 1.63 1.95 1.86 1.75 1.63 1.56 1.45 8.10%
Adjusted Per Share Value based on latest NOSH - 408,961
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.95 18.96 11.88 12.26 10.18 11.11 12.74 25.65%
EPS 3.35 3.21 2.20 3.04 2.48 2.89 2.69 15.73%
DPS 0.61 0.65 0.65 0.65 0.33 0.22 0.22 97.24%
NAPS 0.3945 0.4239 0.404 0.3811 0.3553 0.3402 0.3163 15.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.97 3.37 3.62 3.20 3.21 3.77 3.67 -
P/RPS 2.66 3.86 6.62 5.68 6.87 7.40 6.28 -43.57%
P/EPS 14.21 22.82 35.81 22.92 28.23 28.47 29.72 -38.82%
EY 7.04 4.38 2.79 4.36 3.54 3.51 3.37 63.34%
DY 1.27 0.89 0.83 0.94 0.47 0.27 0.27 180.46%
P/NAPS 1.21 1.73 1.95 1.83 1.97 2.42 2.53 -38.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 -
Price 2.15 2.75 3.40 3.84 3.03 3.11 3.82 -
P/RPS 2.90 3.15 6.22 6.82 6.49 6.10 6.54 -41.82%
P/EPS 15.51 18.62 33.63 27.51 26.65 23.49 30.93 -36.85%
EY 6.45 5.37 2.97 3.64 3.75 4.26 3.23 58.50%
DY 1.16 1.09 0.88 0.78 0.50 0.32 0.26 170.76%
P/NAPS 1.32 1.41 1.83 2.19 1.86 1.99 2.63 -36.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment