[MUDAJYA] YoY Cumulative 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- 87.16%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,351,985 916,397 639,138 508,208 294,156 203,020 185,860 39.15%
PBT 235,172 211,477 212,385 106,651 51,684 28,332 23,271 46.98%
Tax -13,532 -16,924 -36,277 -21,707 -6,834 -5,498 -10,074 5.03%
NP 221,640 194,553 176,108 84,944 44,850 22,834 13,197 59.95%
-
NP to SH 189,895 164,540 151,362 75,844 34,751 20,711 11,694 59.06%
-
Tax Rate 5.75% 8.00% 17.08% 20.35% 13.22% 19.41% 43.29% -
Total Cost 1,130,345 721,844 463,030 423,264 249,306 180,186 172,663 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 21,789 25,006 10,235 5,960 6,725 5,647 5,401 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 544,736 454,655 409,418 372,514 373,666 141,179 135,034 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 17.43% 22.20% 22.68% 22.37% 13.29% 9.78% 8.02% -
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 248.19 201.56 156.11 136.43 78.72 143.80 137.64 10.31%
EPS 34.86 36.19 36.97 20.36 9.30 14.67 8.66 26.09%
DPS 4.00 5.50 2.50 1.60 1.80 4.00 4.00 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 71.99 48.79 34.03 27.06 15.66 10.81 9.90 39.14%
EPS 10.11 8.76 8.06 4.04 1.85 1.10 0.62 59.17%
DPS 1.16 1.33 0.54 0.32 0.36 0.30 0.29 25.96%
NAPS 0.5801 0.3946 0.3553 0.1805 0.1393 0.1128 0.0777 39.75%
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 1.10 0.98 2.06 1.98 1.24 1.84 0.60 10.61%
P/EPS 7.80 5.44 8.68 13.26 10.54 18.00 9.47 -3.17%
EY 12.82 18.37 11.52 7.54 9.49 5.56 10.56 3.28%
DY 1.47 2.79 0.78 0.59 1.84 1.52 4.88 -18.11%
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 1.04 1.07 1.94 2.26 1.00 1.90 0.71 6.56%
P/EPS 7.40 5.94 8.20 15.13 8.49 18.61 11.32 -6.83%
EY 13.51 16.83 12.20 6.61 11.77 5.37 8.84 7.31%
DY 1.55 2.56 0.83 0.52 2.28 1.47 4.08 -14.88%
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