[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.31%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,802,646 1,998,604 1,761,964 1,347,059 1,221,862 1,158,380 892,312 59.60%
PBT 313,562 343,648 376,056 293,948 281,969 262,148 211,360 29.98%
Tax -18,042 -22,118 -18,752 -17,020 -22,565 -24,454 -22,924 -14.71%
NP 295,520 321,530 357,304 276,928 259,404 237,694 188,436 34.87%
-
NP to SH 253,193 269,280 296,968 231,032 219,386 203,078 164,980 32.94%
-
Tax Rate 5.75% 6.44% 4.99% 5.79% 8.00% 9.33% 10.85% -
Total Cost 1,507,126 1,677,074 1,404,660 1,070,131 962,458 920,686 703,876 65.89%
-
Net Worth 1,089,472 1,079,300 1,009,167 830,569 741,089 795,824 758,810 27.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 29,052 43,608 87,279 38,187 33,341 24,486 48,955 -29.31%
Div Payout % 11.47% 16.19% 29.39% 16.53% 15.20% 12.06% 29.67% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,089,472 1,079,300 1,009,167 830,569 741,089 795,824 758,810 27.18%
NOSH 544,736 545,101 545,495 477,338 454,656 408,114 407,962 21.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.39% 16.09% 20.28% 20.56% 21.23% 20.52% 21.12% -
ROE 23.24% 24.95% 29.43% 27.82% 29.60% 25.52% 21.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 330.92 366.65 323.00 282.20 268.74 283.84 218.72 31.69%
EPS 46.48 49.40 54.44 48.40 48.25 49.76 40.44 9.69%
DPS 5.33 8.00 16.00 8.00 7.33 6.00 12.00 -41.69%
NAPS 2.00 1.98 1.85 1.74 1.63 1.95 1.86 4.94%
Adjusted Per Share Value based on latest NOSH - 477,329
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.83 75.21 66.30 50.69 45.98 43.59 33.58 59.58%
EPS 9.53 10.13 11.18 8.69 8.26 7.64 6.21 32.94%
DPS 1.09 1.64 3.28 1.44 1.25 0.92 1.84 -29.39%
NAPS 0.41 0.4061 0.3798 0.3125 0.2789 0.2995 0.2855 27.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.72 2.73 2.86 2.19 1.97 3.37 3.62 -
P/RPS 0.82 0.74 0.89 0.78 0.73 1.19 1.66 -37.43%
P/EPS 5.85 5.53 5.25 4.52 4.08 6.77 8.95 -24.62%
EY 17.09 18.10 19.03 22.10 24.49 14.77 11.17 32.67%
DY 1.96 2.93 5.59 3.65 3.72 1.78 3.31 -29.41%
P/NAPS 1.36 1.38 1.55 1.26 1.21 1.73 1.95 -21.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 -
Price 2.58 2.73 2.68 2.88 2.15 2.75 3.40 -
P/RPS 0.78 0.74 0.83 1.02 0.80 0.97 1.55 -36.65%
P/EPS 5.55 5.53 4.92 5.95 4.46 5.53 8.41 -24.14%
EY 18.02 18.10 20.31 16.81 22.44 18.09 11.89 31.84%
DY 2.07 2.93 5.97 2.78 3.41 2.18 3.53 -29.87%
P/NAPS 1.29 1.38 1.45 1.66 1.32 1.41 1.83 -20.74%

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