[MUDAJYA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 22.66%
YoY- 39.06%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 334,343 303,737 430,662 230,295 211,763 128,226 70,961 29.44%
PBT 30,709 48,944 82,471 74,201 59,022 13,837 13,026 15.35%
Tax -7,947 2,969 -96 -12,211 -8,708 -1,351 -836 45.49%
NP 22,762 51,913 82,375 61,990 50,314 12,486 12,190 10.95%
-
NP to SH 22,902 47,209 66,492 57,091 41,054 10,366 9,429 15.92%
-
Tax Rate 25.88% -6.07% 0.12% 16.46% 14.75% 9.76% 6.42% -
Total Cost 311,581 251,824 348,287 168,305 161,449 115,740 58,771 32.01%
-
Net Worth 1,210,224 1,116,245 830,553 715,682 372,540 272,200 222,867 32.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,281 27,225 11,933 12,268 7,450 5,593 5,714 19.04%
Div Payout % 71.09% 57.67% 17.95% 21.49% 18.15% 53.96% 60.61% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,210,224 1,116,245 830,553 715,682 372,540 272,200 222,867 32.54%
NOSH 542,701 544,509 477,329 408,961 372,540 372,877 142,863 24.88%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.81% 17.09% 19.13% 26.92% 23.76% 9.74% 17.18% -
ROE 1.89% 4.23% 8.01% 7.98% 11.02% 3.81% 4.23% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.61 55.78 90.22 56.31 56.84 34.39 49.67 3.65%
EPS 4.22 8.67 13.93 13.96 11.02 2.78 6.60 -7.17%
DPS 3.00 5.00 2.50 3.00 2.00 1.50 4.00 -4.67%
NAPS 2.23 2.05 1.74 1.75 1.00 0.73 1.56 6.13%
Adjusted Per Share Value based on latest NOSH - 408,961
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.58 11.43 16.21 8.67 7.97 4.83 2.67 29.44%
EPS 0.86 1.78 2.50 2.15 1.54 0.39 0.35 16.14%
DPS 0.61 1.02 0.45 0.46 0.28 0.21 0.22 18.50%
NAPS 0.4554 0.4201 0.3125 0.2693 0.1402 0.1024 0.0839 32.53%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.90 2.62 2.19 3.20 3.73 0.85 2.95 -
P/RPS 4.71 4.70 2.43 5.68 6.56 2.47 5.94 -3.78%
P/EPS 68.72 30.22 15.72 22.92 33.85 30.58 44.70 7.42%
EY 1.46 3.31 6.36 4.36 2.95 3.27 2.24 -6.87%
DY 1.03 1.91 1.14 0.94 0.54 1.76 1.36 -4.52%
P/NAPS 1.30 1.28 1.26 1.83 3.73 1.16 1.89 -6.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 18/02/13 23/02/12 18/02/11 10/02/10 25/02/09 26/02/08 -
Price 2.74 2.52 2.88 3.84 3.67 0.88 2.78 -
P/RPS 4.45 4.52 3.19 6.82 6.46 2.56 5.60 -3.75%
P/EPS 64.93 29.07 20.67 27.51 33.30 31.65 42.12 7.47%
EY 1.54 3.44 4.84 3.64 3.00 3.16 2.37 -6.92%
DY 1.09 1.98 0.87 0.78 0.54 1.70 1.44 -4.53%
P/NAPS 1.23 1.23 1.66 2.19 3.67 1.21 1.78 -5.96%

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