[MUDAJYA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.49%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,347,059 1,146,692 1,000,638 853,157 869,433 850,901 859,852 34.77%
PBT 293,948 285,678 266,952 262,168 286,594 271,415 259,890 8.53%
Tax -17,020 -29,135 -35,081 -41,631 -48,496 -44,993 -43,907 -46.74%
NP 276,928 256,543 231,871 220,537 238,098 226,422 215,983 17.96%
-
NP to SH 231,032 221,631 205,175 199,103 208,454 192,417 181,192 17.53%
-
Tax Rate 5.79% 10.20% 13.14% 15.88% 16.92% 16.58% 16.89% -
Total Cost 1,070,131 890,149 768,767 632,620 631,335 624,479 643,869 40.18%
-
Net Worth 830,553 740,920 408,219 407,962 715,682 667,267 638,869 19.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 47,782 48,118 42,894 34,743 26,601 21,783 19,368 82.27%
Div Payout % 20.68% 21.71% 20.91% 17.45% 12.76% 11.32% 10.69% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 830,553 740,920 408,219 407,962 715,682 667,267 638,869 19.05%
NOSH 477,329 454,552 408,219 407,962 408,961 409,366 409,531 10.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.56% 22.37% 23.17% 25.85% 27.39% 26.61% 25.12% -
ROE 27.82% 29.91% 50.26% 48.80% 29.13% 28.84% 28.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 282.21 252.27 245.12 209.13 212.60 207.86 209.96 21.72%
EPS 48.40 48.76 50.26 48.80 50.97 47.00 44.24 6.15%
DPS 10.01 10.59 10.50 8.50 6.50 5.32 4.73 64.60%
NAPS 1.74 1.63 1.00 1.00 1.75 1.63 1.56 7.53%
Adjusted Per Share Value based on latest NOSH - 407,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.69 43.15 37.65 32.10 32.72 32.02 32.36 34.76%
EPS 8.69 8.34 7.72 7.49 7.84 7.24 6.82 17.48%
DPS 1.80 1.81 1.61 1.31 1.00 0.82 0.73 82.21%
NAPS 0.3125 0.2788 0.1536 0.1535 0.2693 0.2511 0.2404 19.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.19 1.97 3.37 3.62 3.20 3.21 3.77 -
P/RPS 0.78 0.78 1.37 1.73 1.51 1.54 1.80 -42.64%
P/EPS 4.52 4.04 6.71 7.42 6.28 6.83 8.52 -34.39%
EY 22.10 24.75 14.91 13.48 15.93 14.64 11.74 52.28%
DY 4.57 5.37 3.12 2.35 2.03 1.66 1.25 136.76%
P/NAPS 1.26 1.21 3.37 3.62 1.83 1.97 2.42 -35.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 -
Price 2.88 2.15 2.75 3.40 3.84 3.03 3.11 -
P/RPS 1.02 0.85 1.12 1.63 1.81 1.46 1.48 -21.92%
P/EPS 5.95 4.41 5.47 6.97 7.53 6.45 7.03 -10.49%
EY 16.81 22.68 18.28 14.35 13.27 15.51 14.23 11.71%
DY 3.48 4.92 3.82 2.50 1.69 1.76 1.52 73.44%
P/NAPS 1.66 1.32 2.75 3.40 2.19 1.86 1.99 -11.35%

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