[MUDAJYA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.02%
YoY- 15.18%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,767,171 1,564,472 1,347,059 1,146,692 1,000,638 853,157 869,433 60.52%
PBT 334,698 335,122 293,948 285,678 266,952 262,168 286,594 10.90%
Tax -15,852 -15,977 -17,020 -29,135 -35,081 -41,631 -48,496 -52.58%
NP 318,846 319,145 276,928 256,543 231,871 220,537 238,098 21.51%
-
NP to SH 264,133 264,029 231,032 221,631 205,175 199,103 208,454 17.11%
-
Tax Rate 4.74% 4.77% 5.79% 10.20% 13.14% 15.88% 16.92% -
Total Cost 1,448,325 1,245,327 1,070,131 890,149 768,767 632,620 631,335 74.02%
-
Net Worth 1,079,314 1,009,167 830,553 740,920 408,219 407,962 715,682 31.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 66,921 57,363 47,782 48,118 42,894 34,743 26,601 85.07%
Div Payout % 25.34% 21.73% 20.68% 21.71% 20.91% 17.45% 12.76% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,079,314 1,009,167 830,553 740,920 408,219 407,962 715,682 31.54%
NOSH 545,108 545,495 477,329 454,552 408,219 407,962 408,961 21.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.04% 20.40% 20.56% 22.37% 23.17% 25.85% 27.39% -
ROE 24.47% 26.16% 27.82% 29.91% 50.26% 48.80% 29.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 324.19 286.80 282.21 252.27 245.12 209.13 212.60 32.51%
EPS 48.46 48.40 48.40 48.76 50.26 48.80 50.97 -3.31%
DPS 12.28 10.52 10.01 10.59 10.50 8.50 6.50 52.88%
NAPS 1.98 1.85 1.74 1.63 1.00 1.00 1.75 8.58%
Adjusted Per Share Value based on latest NOSH - 454,552
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.09 83.30 71.73 61.06 53.28 45.43 46.29 60.53%
EPS 14.06 14.06 12.30 11.80 10.92 10.60 11.10 17.08%
DPS 3.56 3.05 2.54 2.56 2.28 1.85 1.42 84.65%
NAPS 0.5747 0.5373 0.4422 0.3945 0.2174 0.2172 0.3811 31.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.73 2.86 2.19 1.97 3.37 3.62 3.20 -
P/RPS 0.84 1.00 0.78 0.78 1.37 1.73 1.51 -32.38%
P/EPS 5.63 5.91 4.52 4.04 6.71 7.42 6.28 -7.03%
EY 17.75 16.92 22.10 24.75 14.91 13.48 15.93 7.48%
DY 4.50 3.68 4.57 5.37 3.12 2.35 2.03 70.09%
P/NAPS 1.38 1.55 1.26 1.21 3.37 3.62 1.83 -17.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 -
Price 2.73 2.68 2.88 2.15 2.75 3.40 3.84 -
P/RPS 0.84 0.93 1.02 0.85 1.12 1.63 1.81 -40.08%
P/EPS 5.63 5.54 5.95 4.41 5.47 6.97 7.53 -17.63%
EY 17.75 18.06 16.81 22.68 18.28 14.35 13.27 21.42%
DY 4.50 3.92 3.48 4.92 3.82 2.50 1.69 92.22%
P/NAPS 1.38 1.45 1.66 1.32 2.75 3.40 2.19 -26.52%

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