[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.78%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,802,646 1,221,862 852,184 677,610 392,208 270,693 247,813 39.15%
PBT 313,562 281,969 283,180 142,201 68,912 37,776 31,028 46.98%
Tax -18,042 -22,565 -48,369 -28,942 -9,112 -7,330 -13,432 5.03%
NP 295,520 259,404 234,810 113,258 59,800 30,445 17,596 59.95%
-
NP to SH 253,193 219,386 201,816 101,125 46,334 27,614 15,592 59.06%
-
Tax Rate 5.75% 8.00% 17.08% 20.35% 13.22% 19.40% 43.29% -
Total Cost 1,507,126 962,458 617,373 564,352 332,408 240,248 230,217 36.73%
-
Net Worth 1,089,472 741,089 667,352 338,988 261,566 211,768 145,837 39.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 29,052 33,341 13,647 7,946 8,967 7,529 7,201 26.14%
Div Payout % 11.47% 15.20% 6.76% 7.86% 19.35% 27.27% 46.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,089,472 741,089 667,352 338,988 261,566 211,768 145,837 39.77%
NOSH 544,736 454,656 409,418 372,514 373,666 141,179 135,034 26.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.39% 21.23% 27.55% 16.71% 15.25% 11.25% 7.10% -
ROE 23.24% 29.60% 30.24% 29.83% 17.71% 13.04% 10.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 330.92 268.74 208.15 181.90 104.96 191.74 183.52 10.31%
EPS 46.48 48.25 49.29 27.15 12.40 19.56 11.55 26.09%
DPS 5.33 7.33 3.33 2.13 2.40 5.33 5.33 0.00%
NAPS 2.00 1.63 1.63 0.91 0.70 1.50 1.08 10.80%
Adjusted Per Share Value based on latest NOSH - 372,573
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.79 57.47 40.09 31.87 18.45 12.73 11.66 39.14%
EPS 11.91 10.32 9.49 4.76 2.18 1.30 0.73 59.18%
DPS 1.37 1.57 0.64 0.37 0.42 0.35 0.34 26.11%
NAPS 0.5125 0.3486 0.3139 0.1595 0.123 0.0996 0.0686 39.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.72 1.97 3.21 2.70 0.98 2.64 0.82 -
P/RPS 0.82 0.73 1.54 1.48 0.93 1.38 0.45 10.50%
P/EPS 5.85 4.08 6.51 9.95 7.90 13.50 7.10 -3.17%
EY 17.09 24.49 15.36 10.05 12.65 7.41 14.08 3.27%
DY 1.96 3.72 1.04 0.79 2.45 2.02 6.50 -18.09%
P/NAPS 1.36 1.21 1.97 2.97 1.40 1.76 0.76 10.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 23/11/10 11/11/09 24/11/08 13/11/07 27/11/06 -
Price 2.58 2.15 3.03 3.08 0.79 2.73 0.98 -
P/RPS 0.78 0.80 1.46 1.69 0.75 1.42 0.53 6.64%
P/EPS 5.55 4.46 6.15 11.35 6.37 13.96 8.49 -6.83%
EY 18.02 22.44 16.27 8.81 15.70 7.16 11.78 7.33%
DY 2.07 3.41 1.10 0.69 3.04 1.95 5.44 -14.86%
P/NAPS 1.29 1.32 1.86 3.38 1.13 1.82 0.91 5.98%

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