[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 188.54%
YoY- 51.98%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 999,302 579,190 447,985 308,104 181,686 121,179 105,900 45.31%
PBT 171,824 131,074 150,716 56,499 38,388 18,604 14,942 50.18%
Tax -11,059 -12,227 -25,642 -12,150 -4,512 -4,699 -6,880 8.22%
NP 160,765 118,847 125,074 44,349 33,876 13,905 8,062 64.59%
-
NP to SH 134,640 101,539 104,817 40,523 26,664 12,125 7,058 63.38%
-
Tax Rate 6.44% 9.33% 17.01% 21.50% 11.75% 25.26% 46.04% -
Total Cost 838,537 460,343 322,911 263,755 147,810 107,274 97,838 43.00%
-
Net Worth 1,079,300 795,824 638,978 305,412 251,743 200,254 143,323 39.96%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,804 12,243 4,096 2,234 2,979 2,743 2,704 41.56%
Div Payout % 16.19% 12.06% 3.91% 5.51% 11.17% 22.62% 38.31% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,079,300 795,824 638,978 305,412 251,743 200,254 143,323 39.96%
NOSH 545,101 408,114 409,601 372,454 148,960 137,160 135,210 26.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.09% 20.52% 27.92% 14.39% 18.65% 11.47% 7.61% -
ROE 12.47% 12.76% 16.40% 13.27% 10.59% 6.05% 4.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 183.32 141.92 109.37 82.72 121.97 88.35 78.32 15.21%
EPS 24.70 24.88 25.59 10.88 17.90 8.84 5.22 29.53%
DPS 4.00 3.00 1.00 0.60 2.00 2.00 2.00 12.23%
NAPS 1.98 1.95 1.56 0.82 1.69 1.46 1.06 10.96%
Adjusted Per Share Value based on latest NOSH - 372,419
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.21 30.84 23.85 16.41 9.67 6.45 5.64 45.31%
EPS 7.17 5.41 5.58 2.16 1.42 0.65 0.38 63.09%
DPS 1.16 0.65 0.22 0.12 0.16 0.15 0.14 42.20%
NAPS 0.5747 0.4237 0.3402 0.1626 0.134 0.1066 0.0763 39.96%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.73 3.37 3.77 1.12 2.57 3.39 0.76 -
P/RPS 1.49 2.37 3.45 1.35 2.11 3.84 0.97 7.40%
P/EPS 11.05 13.55 14.73 10.29 14.36 38.35 14.56 -4.48%
EY 9.05 7.38 6.79 9.71 6.96 2.61 6.87 4.69%
DY 1.47 0.89 0.27 0.54 0.78 0.59 2.63 -9.23%
P/NAPS 1.38 1.73 2.42 1.37 1.52 2.32 0.72 11.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 28/08/07 21/08/06 -
Price 2.73 2.75 3.11 2.59 0.98 2.60 0.75 -
P/RPS 1.49 1.94 2.84 3.13 0.80 2.94 0.96 7.59%
P/EPS 11.05 11.05 12.15 23.81 5.47 29.41 14.37 -4.28%
EY 9.05 9.05 8.23 4.20 18.27 3.40 6.96 4.46%
DY 1.47 1.09 0.32 0.23 2.04 0.77 2.67 -9.46%
P/NAPS 1.38 1.41 1.99 3.16 0.58 1.78 0.71 11.70%

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