[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -23.46%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,347,059 1,221,862 1,158,380 892,312 870,428 852,184 895,970 31.14%
PBT 293,948 281,969 262,148 211,360 278,386 283,180 301,432 -1.65%
Tax -17,020 -22,565 -24,454 -22,924 -41,388 -48,369 -51,284 -51.96%
NP 276,928 259,404 237,694 188,436 236,998 234,810 250,148 6.99%
-
NP to SH 231,032 219,386 203,078 164,980 215,553 201,816 209,634 6.67%
-
Tax Rate 5.79% 8.00% 9.33% 10.85% 14.87% 17.08% 17.01% -
Total Cost 1,070,131 962,458 920,686 703,876 633,430 617,373 645,822 39.89%
-
Net Worth 830,569 741,089 795,824 758,810 724,022 667,352 638,978 19.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 38,187 33,341 24,486 48,955 22,497 13,647 8,192 178.26%
Div Payout % 16.53% 15.20% 12.06% 29.67% 10.44% 6.76% 3.91% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 830,569 741,089 795,824 758,810 724,022 667,352 638,978 19.04%
NOSH 477,338 454,656 408,114 407,962 409,052 409,418 409,601 10.71%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.56% 21.23% 20.52% 21.12% 27.23% 27.55% 27.92% -
ROE 27.82% 29.60% 25.52% 21.74% 29.77% 30.24% 32.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 282.20 268.74 283.84 218.72 212.79 208.15 218.74 18.45%
EPS 48.40 48.25 49.76 40.44 52.69 49.29 51.18 -3.64%
DPS 8.00 7.33 6.00 12.00 5.50 3.33 2.00 151.34%
NAPS 1.74 1.63 1.95 1.86 1.77 1.63 1.56 7.53%
Adjusted Per Share Value based on latest NOSH - 407,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.69 45.98 43.59 33.58 32.75 32.07 33.72 31.12%
EPS 8.69 8.26 7.64 6.21 8.11 7.59 7.89 6.63%
DPS 1.44 1.25 0.92 1.84 0.85 0.51 0.31 177.62%
NAPS 0.3125 0.2789 0.2995 0.2855 0.2725 0.2511 0.2405 19.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.19 1.97 3.37 3.62 3.20 3.21 3.77 -
P/RPS 0.78 0.73 1.19 1.66 1.50 1.54 1.72 -40.88%
P/EPS 4.52 4.08 6.77 8.95 6.07 6.51 7.37 -27.75%
EY 22.10 24.49 14.77 11.17 16.47 15.36 13.58 38.23%
DY 3.65 3.72 1.78 3.31 1.72 1.04 0.53 260.70%
P/NAPS 1.26 1.21 1.73 1.95 1.81 1.97 2.42 -35.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 -
Price 2.88 2.15 2.75 3.40 3.84 3.03 3.11 -
P/RPS 1.02 0.80 0.97 1.55 1.80 1.46 1.42 -19.74%
P/EPS 5.95 4.46 5.53 8.41 7.29 6.15 6.08 -1.42%
EY 16.81 22.44 18.09 11.89 13.72 16.27 16.46 1.40%
DY 2.78 3.41 2.18 3.53 1.43 1.10 0.64 165.51%
P/NAPS 1.66 1.32 1.41 1.83 2.17 1.86 1.99 -11.35%

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