[MUDAJYA] QoQ Cumulative Quarter 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- 188.54%
YoY- 51.98%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 239,354 719,971 508,208 308,104 125,375 422,382 294,156 -12.85%
PBT 77,266 167,957 106,651 56,499 19,665 65,521 51,684 30.77%
Tax -12,596 -30,416 -21,707 -12,150 -5,065 -8,185 -6,834 50.38%
NP 64,670 137,541 84,944 44,349 14,600 57,336 44,850 27.66%
-
NP to SH 50,596 119,180 75,844 40,523 14,044 45,117 34,751 28.48%
-
Tax Rate 16.30% 18.11% 20.35% 21.50% 25.76% 12.49% 13.22% -
Total Cost 174,684 582,430 423,264 263,755 110,775 365,046 249,306 -21.12%
-
Net Worth 594,042 372,520 338,988 305,412 290,565 272,418 261,566 72.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,096 13,410 5,960 2,234 - 12,314 6,725 -28.16%
Div Payout % 8.10% 11.25% 7.86% 5.51% - 27.30% 19.35% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 594,042 372,520 338,988 305,412 290,565 272,418 261,566 72.86%
NOSH 409,684 372,520 372,514 372,454 372,519 373,176 373,666 6.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.02% 19.10% 16.71% 14.39% 11.65% 13.57% 15.25% -
ROE 8.52% 31.99% 22.37% 13.27% 4.83% 16.56% 13.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.42 193.27 136.43 82.72 33.66 113.19 78.72 -18.04%
EPS 12.35 32.00 20.36 10.88 3.77 12.09 9.30 20.83%
DPS 1.00 3.60 1.60 0.60 0.00 3.30 1.80 -32.44%
NAPS 1.45 1.00 0.91 0.82 0.78 0.73 0.70 62.56%
Adjusted Per Share Value based on latest NOSH - 372,419
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.01 27.09 19.12 11.59 4.72 15.89 11.07 -12.83%
EPS 1.90 4.48 2.85 1.52 0.53 1.70 1.31 28.16%
DPS 0.15 0.50 0.22 0.08 0.00 0.46 0.25 -28.88%
NAPS 0.2235 0.1402 0.1276 0.1149 0.1093 0.1025 0.0984 72.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.67 3.73 2.70 1.12 0.91 0.85 0.98 -
P/RPS 6.28 1.93 1.98 1.35 2.70 0.75 1.24 195.20%
P/EPS 29.72 11.66 13.26 10.29 24.14 7.03 10.54 99.71%
EY 3.37 8.58 7.54 9.71 4.14 14.22 9.49 -49.88%
DY 0.27 0.97 0.59 0.54 0.00 3.88 1.84 -72.21%
P/NAPS 2.53 3.73 2.97 1.37 1.17 1.16 1.40 48.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 -
Price 3.82 3.67 3.08 2.59 1.18 0.88 0.79 -
P/RPS 6.54 1.90 2.26 3.13 3.51 0.78 1.00 250.11%
P/EPS 30.93 11.47 15.13 23.81 31.30 7.28 8.49 136.95%
EY 3.23 8.72 6.61 4.20 3.19 13.74 11.77 -57.80%
DY 0.26 0.98 0.52 0.23 0.00 3.75 2.28 -76.51%
P/NAPS 2.63 3.67 3.38 3.16 1.51 1.21 1.13 75.71%

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