[MUDAJYA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 57.14%
YoY- 164.16%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,655,722 1,347,059 870,428 719,971 422,382 273,981 285,933 33.96%
PBT 284,116 293,948 278,386 167,957 65,521 42,039 31,273 44.40%
Tax -10,563 -17,020 -41,388 -30,416 -8,185 -5,874 -12,248 -2.43%
NP 273,553 276,928 236,998 137,541 57,336 36,165 19,025 55.87%
-
NP to SH 237,104 231,032 215,553 119,180 45,117 30,140 16,255 56.24%
-
Tax Rate 3.72% 5.79% 14.87% 18.11% 12.49% 13.97% 39.16% -
Total Cost 1,382,169 1,070,131 633,430 582,430 365,046 237,816 266,908 31.49%
-
Net Worth 1,116,360 830,569 724,022 372,520 272,418 88,984 150,958 39.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 49,010 38,187 22,497 13,410 12,314 4,592 9,434 31.56%
Div Payout % 20.67% 16.53% 10.44% 11.25% 27.30% 15.24% 58.04% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,116,360 830,569 724,022 372,520 272,418 88,984 150,958 39.53%
NOSH 544,565 477,338 409,052 372,520 373,176 143,523 134,784 26.17%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.52% 20.56% 27.23% 19.10% 13.57% 13.20% 6.65% -
ROE 21.24% 27.82% 29.77% 31.99% 16.56% 33.87% 10.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 304.04 282.20 212.79 193.27 113.19 190.90 212.14 6.17%
EPS 43.54 48.40 52.69 32.00 12.09 8.42 12.10 23.76%
DPS 9.00 8.00 5.50 3.60 3.30 3.20 7.00 4.27%
NAPS 2.05 1.74 1.77 1.00 0.73 0.62 1.12 10.59%
Adjusted Per Share Value based on latest NOSH - 372,540
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.16 71.73 46.35 38.34 22.49 14.59 15.22 33.97%
EPS 12.62 12.30 11.48 6.35 2.40 1.60 0.87 56.10%
DPS 2.61 2.03 1.20 0.71 0.66 0.24 0.50 31.67%
NAPS 0.5944 0.4422 0.3855 0.1984 0.1451 0.0474 0.0804 39.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.62 2.19 3.20 3.73 0.85 2.95 1.07 -
P/RPS 0.86 0.78 1.50 1.93 0.75 1.55 0.50 9.45%
P/EPS 6.02 4.52 6.07 11.66 7.03 14.05 8.87 -6.25%
EY 16.62 22.10 16.47 8.58 14.22 7.12 11.27 6.68%
DY 3.44 3.65 1.72 0.97 3.88 1.08 6.54 -10.14%
P/NAPS 1.28 1.26 1.81 3.73 1.16 4.76 0.96 4.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 23/02/12 18/02/11 10/02/10 25/02/09 26/02/08 26/02/07 -
Price 2.52 2.88 3.84 3.67 0.88 2.78 2.64 -
P/RPS 0.83 1.02 1.80 1.90 0.78 1.46 1.24 -6.46%
P/EPS 5.79 5.95 7.29 11.47 7.28 13.24 21.89 -19.86%
EY 17.28 16.81 13.72 8.72 13.74 7.55 4.57 24.79%
DY 3.57 2.78 1.43 0.98 3.75 1.15 2.65 5.08%
P/NAPS 1.23 1.66 2.17 3.67 1.21 4.48 2.36 -10.28%

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