[MUDAJYA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 69.81%
YoY- 260.27%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,511,404 1,761,964 892,312 957,416 501,500 321,792 226,056 37.21%
PBT 214,752 376,056 211,360 309,064 78,660 78,144 34,028 35.90%
Tax -8,688 -18,752 -22,924 -50,384 -20,260 -9,460 -9,368 -1.24%
NP 206,064 357,304 188,436 258,680 58,400 68,684 24,660 42.40%
-
NP to SH 168,432 296,968 164,980 202,384 56,176 52,300 22,076 40.26%
-
Tax Rate 4.05% 4.99% 10.85% 16.30% 25.76% 12.11% 27.53% -
Total Cost 1,305,340 1,404,660 703,876 698,736 443,100 253,108 201,396 36.50%
-
Net Worth 1,157,290 1,009,167 758,810 594,042 290,565 243,670 155,767 39.64%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 87,279 48,955 16,387 - - - -
Div Payout % - 29.39% 29.67% 8.10% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,157,290 1,009,167 758,810 594,042 290,565 243,670 155,767 39.64%
NOSH 543,329 545,495 407,962 409,684 372,519 148,579 134,282 26.20%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.63% 20.28% 21.12% 27.02% 11.65% 21.34% 10.91% -
ROE 14.55% 29.43% 21.74% 34.07% 19.33% 21.46% 14.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 278.17 323.00 218.72 233.70 134.62 216.58 168.34 8.72%
EPS 31.00 54.44 40.44 49.40 15.08 35.20 16.44 11.13%
DPS 0.00 16.00 12.00 4.00 0.00 0.00 0.00 -
NAPS 2.13 1.85 1.86 1.45 0.78 1.64 1.16 10.64%
Adjusted Per Share Value based on latest NOSH - 409,684
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 80.48 93.82 47.51 50.98 26.70 17.13 12.04 37.20%
EPS 8.97 15.81 8.78 10.78 2.99 2.78 1.18 40.17%
DPS 0.00 4.65 2.61 0.87 0.00 0.00 0.00 -
NAPS 0.6162 0.5373 0.404 0.3163 0.1547 0.1297 0.0829 39.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.40 2.86 3.62 3.67 0.91 2.62 2.25 -
P/RPS 0.86 0.89 1.66 1.57 0.68 1.21 1.34 -7.11%
P/EPS 7.74 5.25 8.95 7.43 6.03 7.44 13.69 -9.05%
EY 12.92 19.03 11.17 13.46 16.57 13.44 7.31 9.94%
DY 0.00 5.59 3.31 1.09 0.00 0.00 0.00 -
P/NAPS 1.13 1.55 1.95 2.53 1.17 1.60 1.94 -8.60%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 28/05/12 27/05/11 12/05/10 13/05/09 16/05/08 16/05/07 -
Price 2.80 2.68 3.40 3.82 1.18 2.76 2.81 -
P/RPS 1.01 0.83 1.55 1.63 0.88 1.27 1.67 -8.03%
P/EPS 9.03 4.92 8.41 7.73 7.82 7.84 17.09 -10.07%
EY 11.07 20.31 11.89 12.93 12.78 12.75 5.85 11.20%
DY 0.00 5.97 3.53 1.05 0.00 0.00 0.00 -
P/NAPS 1.31 1.45 1.83 2.63 1.51 1.68 2.42 -9.71%

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