[MUDAJYA] YoY Cumulative 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- -57.55%
YoY- 260.27%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 377,851 440,491 223,078 239,354 125,375 80,448 56,514 37.21%
PBT 53,688 94,014 52,840 77,266 19,665 19,536 8,507 35.90%
Tax -2,172 -4,688 -5,731 -12,596 -5,065 -2,365 -2,342 -1.24%
NP 51,516 89,326 47,109 64,670 14,600 17,171 6,165 42.40%
-
NP to SH 42,108 74,242 41,245 50,596 14,044 13,075 5,519 40.26%
-
Tax Rate 4.05% 4.99% 10.85% 16.30% 25.76% 12.11% 27.53% -
Total Cost 326,335 351,165 175,969 174,684 110,775 63,277 50,349 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 - 21,819 12,238 4,096 - - - -
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 3.64% 7.36% 5.44% 8.52% 4.83% 5.37% 3.54% -
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 69.54 80.75 54.68 58.42 33.66 54.14 42.09 8.72%
EPS 7.75 13.61 10.11 12.35 3.77 8.80 4.11 11.13%
DPS 0.00 4.00 3.00 1.00 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 20.12 23.45 11.88 12.74 6.68 4.28 3.01 37.20%
EPS 2.24 3.95 2.20 2.69 0.75 0.70 0.29 40.55%
DPS 0.00 1.16 0.65 0.22 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 3.45 3.54 6.62 6.28 2.70 4.84 5.35 -7.04%
P/EPS 30.97 21.01 35.81 29.72 24.14 29.77 54.74 -9.04%
EY 3.23 4.76 2.79 3.37 4.14 3.36 1.83 9.92%
DY 0.00 1.40 0.83 0.27 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 4.03 3.32 6.22 6.54 3.51 5.10 6.68 -8.07%
P/EPS 36.13 19.69 33.63 30.93 31.30 31.36 68.37 -10.07%
EY 2.77 5.08 2.97 3.23 3.19 3.19 1.46 11.25%
DY 0.00 1.49 0.88 0.26 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