[MUDAJYA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.12%
YoY- 49.69%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 636,434 548,800 467,309 422,382 365,117 334,488 297,915 65.79%
PBT 120,488 83,632 65,650 65,521 64,710 61,142 52,387 74.15%
Tax -23,058 -15,823 -10,885 -8,185 -7,670 -6,147 -6,357 135.88%
NP 97,430 67,809 54,765 57,336 57,040 54,995 46,030 64.77%
-
NP to SH 86,209 58,976 46,086 45,117 44,180 44,679 37,696 73.49%
-
Tax Rate 19.14% 18.92% 16.58% 12.49% 11.85% 10.05% 12.13% -
Total Cost 539,004 480,991 412,544 365,046 308,077 279,493 251,885 65.98%
-
Net Worth 339,042 305,383 290,565 272,200 257,313 252,367 243,670 24.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,553 11,503 12,255 12,255 12,377 11,525 11,279 1.61%
Div Payout % 13.40% 19.51% 26.59% 27.16% 28.02% 25.80% 29.92% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 339,042 305,383 290,565 272,200 257,313 252,367 243,670 24.60%
NOSH 372,573 372,419 372,519 372,877 367,590 149,329 148,579 84.47%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.31% 12.36% 11.72% 13.57% 15.62% 16.44% 15.45% -
ROE 25.43% 19.31% 15.86% 16.57% 17.17% 17.70% 15.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.82 147.36 125.45 113.28 99.33 223.99 200.51 -10.12%
EPS 23.14 15.84 12.37 12.10 12.02 29.92 25.37 -5.94%
DPS 3.10 3.10 3.29 3.29 3.37 7.72 7.59 -44.92%
NAPS 0.91 0.82 0.78 0.73 0.70 1.69 1.64 -32.45%
Adjusted Per Share Value based on latest NOSH - 372,877
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.89 29.22 24.88 22.49 19.44 17.81 15.86 65.82%
EPS 4.59 3.14 2.45 2.40 2.35 2.38 2.01 73.32%
DPS 0.62 0.61 0.65 0.65 0.66 0.61 0.60 2.20%
NAPS 0.1805 0.1626 0.1547 0.1449 0.137 0.1344 0.1297 24.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.70 1.12 0.91 0.85 0.98 2.57 2.62 -
P/RPS 1.58 0.76 0.73 0.75 0.99 1.15 1.31 13.29%
P/EPS 11.67 7.07 7.36 7.02 8.15 8.59 10.33 8.46%
EY 8.57 14.14 13.59 14.23 12.26 11.64 9.68 -7.79%
DY 1.15 2.77 3.62 3.87 3.44 3.00 2.90 -45.99%
P/NAPS 2.97 1.37 1.17 1.16 1.40 1.52 1.60 50.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 16/05/08 -
Price 3.08 2.59 1.18 0.88 0.79 0.98 2.76 -
P/RPS 1.80 1.76 0.94 0.78 0.80 0.44 1.38 19.35%
P/EPS 13.31 16.36 9.54 7.27 6.57 3.28 10.88 14.37%
EY 7.51 6.11 10.48 13.75 15.21 30.53 9.19 -12.58%
DY 1.01 1.20 2.79 3.73 4.26 7.88 2.75 -48.68%
P/NAPS 3.38 3.16 1.51 1.21 1.13 0.58 1.68 59.30%

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