[MUDAJYA] QoQ Annualized 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- 6.81%
YoY- 80.86%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,221,862 1,158,380 892,312 870,428 852,184 895,970 957,416 17.63%
PBT 281,969 262,148 211,360 278,386 283,180 301,432 309,064 -5.92%
Tax -22,565 -24,454 -22,924 -41,388 -48,369 -51,284 -50,384 -41.43%
NP 259,404 237,694 188,436 236,998 234,810 250,148 258,680 0.18%
-
NP to SH 219,386 203,078 164,980 215,553 201,816 209,634 202,384 5.51%
-
Tax Rate 8.00% 9.33% 10.85% 14.87% 17.08% 17.01% 16.30% -
Total Cost 962,458 920,686 703,876 633,430 617,373 645,822 698,736 23.77%
-
Net Worth 741,089 795,824 758,810 724,022 667,352 638,978 594,042 15.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 33,341 24,486 48,955 22,497 13,647 8,192 16,387 60.49%
Div Payout % 15.20% 12.06% 29.67% 10.44% 6.76% 3.91% 8.10% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 741,089 795,824 758,810 724,022 667,352 638,978 594,042 15.87%
NOSH 454,656 408,114 407,962 409,052 409,418 409,601 409,684 7.18%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.23% 20.52% 21.12% 27.23% 27.55% 27.92% 27.02% -
ROE 29.60% 25.52% 21.74% 29.77% 30.24% 32.81% 34.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 268.74 283.84 218.72 212.79 208.15 218.74 233.70 9.75%
EPS 48.25 49.76 40.44 52.69 49.29 51.18 49.40 -1.55%
DPS 7.33 6.00 12.00 5.50 3.33 2.00 4.00 49.69%
NAPS 1.63 1.95 1.86 1.77 1.63 1.56 1.45 8.10%
Adjusted Per Share Value based on latest NOSH - 408,961
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.98 43.59 33.58 32.75 32.07 33.72 36.03 17.63%
EPS 8.26 7.64 6.21 8.11 7.59 7.89 7.62 5.51%
DPS 1.25 0.92 1.84 0.85 0.51 0.31 0.62 59.52%
NAPS 0.2789 0.2995 0.2855 0.2725 0.2511 0.2405 0.2235 15.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.97 3.37 3.62 3.20 3.21 3.77 3.67 -
P/RPS 0.73 1.19 1.66 1.50 1.54 1.72 1.57 -39.95%
P/EPS 4.08 6.77 8.95 6.07 6.51 7.37 7.43 -32.91%
EY 24.49 14.77 11.17 16.47 15.36 13.58 13.46 48.98%
DY 3.72 1.78 3.31 1.72 1.04 0.53 1.09 126.50%
P/NAPS 1.21 1.73 1.95 1.81 1.97 2.42 2.53 -38.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 -
Price 2.15 2.75 3.40 3.84 3.03 3.11 3.82 -
P/RPS 0.80 0.97 1.55 1.80 1.46 1.42 1.63 -37.75%
P/EPS 4.46 5.53 8.41 7.29 6.15 6.08 7.73 -30.67%
EY 22.44 18.09 11.89 13.72 16.27 16.46 12.93 44.36%
DY 3.41 2.18 3.53 1.43 1.10 0.64 1.05 119.14%
P/NAPS 1.32 1.41 1.83 2.17 1.86 1.99 2.63 -36.81%

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