[MUDAJYA] YoY TTM 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- 35.6%
YoY- 159.1%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,655,722 1,347,059 869,433 719,971 422,382 273,981 285,933 33.96%
PBT 284,116 293,948 286,594 165,673 65,521 41,358 31,545 44.19%
Tax -10,563 -17,020 -48,496 -30,415 -8,185 -6,334 -12,520 -2.79%
NP 273,553 276,928 238,098 135,258 57,336 35,024 19,025 55.87%
-
NP to SH 237,104 231,032 208,454 116,897 45,117 30,140 16,255 56.24%
-
Tax Rate 3.72% 5.79% 16.92% 18.36% 12.49% 15.32% 39.69% -
Total Cost 1,382,169 1,070,131 631,335 584,713 365,046 238,957 266,908 31.49%
-
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 70,849 47,782 26,601 13,411 12,255 11,279 9,442 39.87%
Div Payout % 29.88% 20.68% 12.76% 11.47% 27.16% 37.43% 58.09% -
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 16.52% 20.56% 27.39% 18.79% 13.57% 12.78% 6.65% -
ROE 21.24% 27.82% 29.13% 31.38% 16.57% 13.52% 10.79% -
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 304.08 282.21 212.60 193.26 113.28 191.78 212.52 6.14%
EPS 43.54 48.40 50.97 31.38 12.10 21.10 12.08 23.79%
DPS 13.00 10.01 6.50 3.60 3.29 7.90 7.00 10.85%
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 77.88 63.36 40.90 33.87 19.87 12.89 13.45 33.96%
EPS 11.15 10.87 9.81 5.50 2.12 1.42 0.76 56.39%
DPS 3.33 2.25 1.25 0.63 0.58 0.53 0.44 40.07%
NAPS 0.5251 0.3907 0.3366 0.1752 0.128 0.1048 0.0709 39.57%
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 0.86 0.78 1.51 1.93 0.75 1.54 0.50 9.45%
P/EPS 6.02 4.52 6.28 11.89 7.02 13.98 8.86 -6.23%
EY 16.62 22.10 15.93 8.41 14.23 7.15 11.29 6.65%
DY 4.96 4.57 2.03 0.97 3.87 2.68 6.54 -4.50%
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 0.83 1.02 1.81 1.90 0.78 1.45 1.24 -6.46%
P/EPS 5.79 5.95 7.53 11.70 7.27 13.18 21.85 -19.83%
EY 17.28 16.81 13.27 8.55 13.75 7.59 4.58 24.74%
DY 5.16 3.48 1.69 0.98 3.73 2.84 2.65 11.73%
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