[MUDAJYA] YoY 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- 16.23%
YoY- 296.04%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 303,737 430,662 230,295 211,763 128,226 70,961 100,073 20.30%
PBT 48,944 82,471 74,201 59,022 13,837 13,026 8,274 34.44%
Tax 2,969 -96 -12,211 -8,708 -1,351 -836 -2,446 -
NP 51,913 82,375 61,990 50,314 12,486 12,190 5,828 43.92%
-
NP to SH 47,209 66,492 57,091 41,054 10,366 9,429 4,561 47.57%
-
Tax Rate -6.07% 0.12% 16.46% 14.75% 9.76% 6.42% 29.56% -
Total Cost 251,824 348,287 168,305 161,449 115,740 58,771 94,245 17.78%
-
Net Worth 1,116,245 830,553 715,682 372,540 272,200 222,867 150,687 39.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,225 11,933 12,268 7,450 5,593 5,714 4,036 37.41%
Div Payout % 57.67% 17.95% 21.49% 18.15% 53.96% 60.61% 88.50% -
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 1,116,245 830,553 715,682 372,540 272,200 222,867 150,687 39.57%
NOSH 544,509 477,329 408,961 372,540 372,877 142,863 134,542 26.21%
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 17.09% 19.13% 26.92% 23.76% 9.74% 17.18% 5.82% -
ROE 4.23% 8.01% 7.98% 11.02% 3.81% 4.23% 3.03% -
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 55.78 90.22 56.31 56.84 34.39 49.67 74.38 -4.67%
EPS 8.67 13.93 13.96 11.02 2.78 6.60 3.39 16.92%
DPS 5.00 2.50 3.00 2.00 1.50 4.00 3.00 8.87%
NAPS 2.05 1.74 1.75 1.00 0.73 1.56 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 16.17 22.93 12.26 11.28 6.83 3.78 5.33 20.29%
EPS 2.51 3.54 3.04 2.19 0.55 0.50 0.24 47.82%
DPS 1.45 0.64 0.65 0.40 0.30 0.30 0.21 37.95%
NAPS 0.5944 0.4422 0.3811 0.1984 0.1449 0.1187 0.0802 39.58%
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 4.70 2.43 5.68 6.56 2.47 5.94 1.44 21.77%
P/EPS 30.22 15.72 22.92 33.85 30.58 44.70 31.56 -0.71%
EY 3.31 6.36 4.36 2.95 3.27 2.24 3.17 0.72%
DY 1.91 1.14 0.94 0.54 1.76 1.36 2.80 -6.17%
P/NAPS 1.28 1.26 1.83 3.73 1.16 1.89 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 4.52 3.19 6.82 6.46 2.56 5.60 3.55 4.10%
P/EPS 29.07 20.67 27.51 33.30 31.65 42.12 77.88 -15.13%
EY 3.44 4.84 3.64 3.00 3.16 2.37 1.28 17.89%
DY 1.98 0.87 0.78 0.54 1.70 1.44 1.14 9.62%
P/NAPS 1.23 1.66 2.19 3.67 1.21 1.78 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