[MUDAJYA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 146.19%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 440,491 1,347,059 916,397 579,190 223,078 870,428 639,138 -21.95%
PBT 94,014 293,948 211,477 131,074 52,840 278,386 212,385 -41.88%
Tax -4,688 -17,020 -16,924 -12,227 -5,731 -41,388 -36,277 -74.40%
NP 89,326 276,928 194,553 118,847 47,109 236,998 176,108 -36.37%
-
NP to SH 74,242 231,032 164,540 101,539 41,245 215,553 151,362 -37.77%
-
Tax Rate 4.99% 5.79% 8.00% 9.33% 10.85% 14.87% 17.08% -
Total Cost 351,165 1,070,131 721,844 460,343 175,969 633,430 463,030 -16.82%
-
Net Worth 1,009,167 830,569 741,089 795,824 758,810 724,022 667,352 31.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,819 38,187 25,006 12,243 12,238 22,497 10,235 65.56%
Div Payout % 29.39% 16.53% 15.20% 12.06% 29.67% 10.44% 6.76% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,009,167 830,569 741,089 795,824 758,810 724,022 667,352 31.71%
NOSH 545,495 477,338 454,655 408,114 407,962 409,052 409,418 21.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.28% 20.56% 21.23% 20.52% 21.12% 27.23% 27.55% -
ROE 7.36% 27.82% 22.20% 12.76% 5.44% 29.77% 22.68% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.75 282.20 201.56 141.92 54.68 212.79 156.11 -35.53%
EPS 13.61 48.40 36.19 24.88 10.11 52.69 36.97 -48.60%
DPS 4.00 8.00 5.50 3.00 3.00 5.50 2.50 36.75%
NAPS 1.85 1.74 1.63 1.95 1.86 1.77 1.63 8.79%
Adjusted Per Share Value based on latest NOSH - 408,219
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.58 50.69 34.48 21.80 8.39 32.75 24.05 -21.94%
EPS 2.79 8.69 6.19 3.82 1.55 8.11 5.70 -37.86%
DPS 0.82 1.44 0.94 0.46 0.46 0.85 0.39 64.04%
NAPS 0.3798 0.3125 0.2789 0.2995 0.2855 0.2725 0.2511 31.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.86 2.19 1.97 3.37 3.62 3.20 3.21 -
P/RPS 3.54 0.78 0.98 2.37 6.62 1.50 2.06 43.42%
P/EPS 21.01 4.52 5.44 13.55 35.81 6.07 8.68 80.17%
EY 4.76 22.10 18.37 7.38 2.79 16.47 11.52 -44.49%
DY 1.40 3.65 2.79 0.89 0.83 1.72 0.78 47.63%
P/NAPS 1.55 1.26 1.21 1.73 1.95 1.81 1.97 -14.76%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 -
Price 2.68 2.88 2.15 2.75 3.40 3.84 3.03 -
P/RPS 3.32 1.02 1.07 1.94 6.22 1.80 1.94 43.02%
P/EPS 19.69 5.95 5.94 11.05 33.63 7.29 8.20 79.22%
EY 5.08 16.81 16.83 9.05 2.97 13.72 12.20 -44.20%
DY 1.49 2.78 2.56 1.09 0.88 1.43 0.83 47.65%
P/NAPS 1.45 1.66 1.32 1.41 1.83 2.17 1.86 -15.28%

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