[MUDAJYA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.97%
YoY- 32.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,767,171 1,000,638 859,852 548,800 334,488 301,212 227,595 40.67%
PBT 334,698 266,952 259,890 83,632 61,142 35,207 24,058 55.02%
Tax -15,852 -35,081 -43,907 -15,823 -6,147 -10,339 -11,811 5.02%
NP 318,846 231,871 215,983 67,809 54,995 24,868 12,247 72.07%
-
NP to SH 264,133 205,175 181,192 58,976 44,679 21,322 10,372 71.44%
-
Tax Rate 4.74% 13.14% 16.89% 18.92% 10.05% 29.37% 49.09% -
Total Cost 1,448,325 768,767 643,869 480,991 279,493 276,344 215,348 37.34%
-
Net Worth 1,079,314 408,219 638,869 305,383 252,367 200,098 143,272 39.96%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 66,921 42,894 19,368 11,503 11,525 9,480 8,131 42.04%
Div Payout % 25.34% 20.91% 10.69% 19.51% 25.80% 44.46% 78.40% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,079,314 408,219 638,869 305,383 252,367 200,098 143,272 39.96%
NOSH 545,108 408,219 409,531 372,419 149,329 137,053 135,163 26.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.04% 23.17% 25.12% 12.36% 16.44% 8.26% 5.38% -
ROE 24.47% 50.26% 28.36% 19.31% 17.70% 10.66% 7.24% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 324.19 245.12 209.96 147.36 223.99 219.78 168.39 11.52%
EPS 48.46 50.26 44.24 15.84 29.92 15.56 7.67 35.92%
DPS 12.28 10.50 4.73 3.10 7.72 6.92 6.00 12.66%
NAPS 1.98 1.00 1.56 0.82 1.69 1.46 1.06 10.96%
Adjusted Per Share Value based on latest NOSH - 372,419
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.50 37.65 32.36 20.65 12.59 11.33 8.56 40.68%
EPS 9.94 7.72 6.82 2.22 1.68 0.80 0.39 71.46%
DPS 2.52 1.61 0.73 0.43 0.43 0.36 0.31 41.75%
NAPS 0.4062 0.1536 0.2404 0.1149 0.095 0.0753 0.0539 39.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.73 3.37 3.77 1.12 2.57 3.39 0.76 -
P/RPS 0.84 1.37 1.80 0.76 1.15 1.54 0.45 10.95%
P/EPS 5.63 6.71 8.52 7.07 8.59 21.79 9.90 -8.97%
EY 17.75 14.91 11.74 14.14 11.64 4.59 10.10 9.84%
DY 4.50 3.12 1.25 2.77 3.00 2.04 7.89 -8.92%
P/NAPS 1.38 3.37 2.42 1.37 1.52 2.32 0.72 11.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 28/08/07 21/08/06 -
Price 2.73 2.75 3.11 2.59 0.98 2.60 0.75 -
P/RPS 0.84 1.12 1.48 1.76 0.44 1.18 0.45 10.95%
P/EPS 5.63 5.47 7.03 16.36 3.28 16.71 9.77 -8.76%
EY 17.75 18.28 14.23 6.11 30.53 5.98 10.23 9.61%
DY 4.50 3.82 1.52 1.20 7.88 2.66 8.00 -9.13%
P/NAPS 1.38 2.75 1.99 3.16 0.58 1.78 0.71 11.70%

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