[MUDAJYA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.87%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 440,491 223,078 239,354 125,375 80,448 56,514 47,519 44.88%
PBT 94,014 52,840 77,266 19,665 19,536 8,507 6,219 57.18%
Tax -4,688 -5,731 -12,596 -5,065 -2,365 -2,342 -3,367 5.66%
NP 89,326 47,109 64,670 14,600 17,171 6,165 2,852 77.45%
-
NP to SH 74,242 41,245 50,596 14,044 13,075 5,519 2,503 75.84%
-
Tax Rate 4.99% 10.85% 16.30% 25.76% 12.11% 27.53% 54.14% -
Total Cost 351,165 175,969 174,684 110,775 63,277 50,349 44,667 40.96%
-
Net Worth 1,009,167 758,810 594,042 290,565 243,670 155,767 143,415 38.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 21,819 12,238 4,096 - - - - -
Div Payout % 29.39% 29.67% 8.10% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,009,167 758,810 594,042 290,565 243,670 155,767 143,415 38.38%
NOSH 545,495 407,962 409,684 372,519 148,579 134,282 135,297 26.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.28% 21.12% 27.02% 11.65% 21.34% 10.91% 6.00% -
ROE 7.36% 5.44% 8.52% 4.83% 5.37% 3.54% 1.75% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.75 54.68 58.42 33.66 54.14 42.09 35.12 14.87%
EPS 13.61 10.11 12.35 3.77 8.80 4.11 1.85 39.41%
DPS 4.00 3.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.86 1.45 0.78 1.64 1.16 1.06 9.71%
Adjusted Per Share Value based on latest NOSH - 372,519
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.45 11.88 12.74 6.68 4.28 3.01 2.53 44.88%
EPS 3.95 2.20 2.69 0.75 0.70 0.29 0.13 76.55%
DPS 1.16 0.65 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.404 0.3163 0.1547 0.1297 0.0829 0.0764 38.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.86 3.62 3.67 0.91 2.62 2.25 0.76 -
P/RPS 3.54 6.62 6.28 2.70 4.84 5.35 2.16 8.57%
P/EPS 21.01 35.81 29.72 24.14 29.77 54.74 41.08 -10.56%
EY 4.76 2.79 3.37 4.14 3.36 1.83 2.43 11.84%
DY 1.40 0.83 0.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.95 2.53 1.17 1.60 1.94 0.72 13.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 12/05/10 13/05/09 16/05/08 16/05/07 26/05/06 -
Price 2.68 3.40 3.82 1.18 2.76 2.81 0.76 -
P/RPS 3.32 6.22 6.54 3.51 5.10 6.68 2.16 7.42%
P/EPS 19.69 33.63 30.93 31.30 31.36 68.37 41.08 -11.52%
EY 5.08 2.97 3.23 3.19 3.19 1.46 2.43 13.06%
DY 1.49 0.88 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.83 2.63 1.51 1.68 2.42 0.72 12.36%

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