[MUDAJYA] YoY 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- 33.39%
YoY- 336.75%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 352,683 337,207 191,153 200,104 112,470 81,841 79,960 28.03%
PBT 63,348 80,403 61,677 50,152 13,296 9,728 8,329 40.19%
Tax -2,473 -4,697 -10,643 -9,557 -2,322 -799 -3,194 -4.17%
NP 60,875 75,706 51,034 40,595 10,974 8,929 5,135 50.94%
-
NP to SH 55,255 63,001 46,545 35,320 8,087 8,586 4,636 51.08%
-
Tax Rate 3.90% 5.84% 17.26% 19.06% 17.46% 8.21% 38.35% -
Total Cost 291,808 261,501 140,119 159,509 101,496 72,912 74,825 25.43%
-
Net Worth 1,089,842 740,920 667,267 339,042 257,313 211,825 145,973 39.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 11,363 6,140 3,725 3,675 2,824 2,703 -
Div Payout % - 18.04% 13.19% 10.55% 45.45% 32.89% 58.31% -
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 1,089,842 740,920 667,267 339,042 257,313 211,825 145,973 39.75%
NOSH 544,921 454,552 409,366 372,573 367,590 141,217 135,160 26.13%
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 17.26% 22.45% 26.70% 20.29% 9.76% 10.91% 6.42% -
ROE 5.07% 8.50% 6.98% 10.42% 3.14% 4.05% 3.18% -
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 64.72 74.18 46.69 53.71 30.60 57.95 59.16 1.50%
EPS 10.14 13.86 11.37 9.48 2.20 6.08 3.43 19.78%
DPS 0.00 2.50 1.50 1.00 1.00 2.00 2.00 -
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 18.78 17.95 10.18 10.65 5.99 4.36 4.26 28.02%
EPS 2.94 3.35 2.48 1.88 0.43 0.46 0.25 50.74%
DPS 0.00 0.61 0.33 0.20 0.20 0.15 0.14 -
NAPS 0.5803 0.3945 0.3553 0.1805 0.137 0.1128 0.0777 39.76%
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 4.20 2.66 6.87 5.03 3.20 4.56 1.39 20.21%
P/EPS 26.82 14.21 28.23 28.48 44.55 43.42 23.91 1.93%
EY 3.73 7.04 3.54 3.51 2.24 2.30 4.18 -1.87%
DY 0.00 1.27 0.47 0.37 1.02 0.76 2.44 -
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 3.99 2.90 6.49 5.73 2.58 4.71 1.66 15.72%
P/EPS 25.44 15.51 26.65 32.49 35.91 44.90 28.57 -1.91%
EY 3.93 6.45 3.75 3.08 2.78 2.23 3.50 1.94%
DY 0.00 1.16 0.50 0.32 1.27 0.73 2.04 -
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