[MUDAJYA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 87.16%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 447,985 239,354 719,971 508,208 308,104 125,375 422,382 4.01%
PBT 150,716 77,266 167,957 106,651 56,499 19,665 65,521 74.52%
Tax -25,642 -12,596 -30,416 -21,707 -12,150 -5,065 -8,185 114.55%
NP 125,074 64,670 137,541 84,944 44,349 14,600 57,336 68.44%
-
NP to SH 104,817 50,596 119,180 75,844 40,523 14,044 45,117 75.68%
-
Tax Rate 17.01% 16.30% 18.11% 20.35% 21.50% 25.76% 12.49% -
Total Cost 322,911 174,684 582,430 423,264 263,755 110,775 365,046 -7.87%
-
Net Worth 638,978 594,042 372,520 338,988 305,412 290,565 272,418 76.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,096 4,096 13,410 5,960 2,234 - 12,314 -52.08%
Div Payout % 3.91% 8.10% 11.25% 7.86% 5.51% - 27.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 638,978 594,042 372,520 338,988 305,412 290,565 272,418 76.81%
NOSH 409,601 409,684 372,520 372,514 372,454 372,519 373,176 6.42%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 27.92% 27.02% 19.10% 16.71% 14.39% 11.65% 13.57% -
ROE 16.40% 8.52% 31.99% 22.37% 13.27% 4.83% 16.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.37 58.42 193.27 136.43 82.72 33.66 113.19 -2.26%
EPS 25.59 12.35 32.00 20.36 10.88 3.77 12.09 65.07%
DPS 1.00 1.00 3.60 1.60 0.60 0.00 3.30 -54.98%
NAPS 1.56 1.45 1.00 0.91 0.82 0.78 0.73 66.13%
Adjusted Per Share Value based on latest NOSH - 372,573
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.86 9.01 27.09 19.12 11.59 4.72 15.89 4.04%
EPS 3.94 1.90 4.48 2.85 1.52 0.53 1.70 75.40%
DPS 0.15 0.15 0.50 0.22 0.08 0.00 0.46 -52.72%
NAPS 0.2405 0.2235 0.1402 0.1276 0.1149 0.1093 0.1025 76.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.77 3.67 3.73 2.70 1.12 0.91 0.85 -
P/RPS 3.45 6.28 1.93 1.98 1.35 2.70 0.75 177.36%
P/EPS 14.73 29.72 11.66 13.26 10.29 24.14 7.03 63.96%
EY 6.79 3.37 8.58 7.54 9.71 4.14 14.22 -38.99%
DY 0.27 0.27 0.97 0.59 0.54 0.00 3.88 -83.16%
P/NAPS 2.42 2.53 3.73 2.97 1.37 1.17 1.16 63.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 -
Price 3.11 3.82 3.67 3.08 2.59 1.18 0.88 -
P/RPS 2.84 6.54 1.90 2.26 3.13 3.51 0.78 137.23%
P/EPS 12.15 30.93 11.47 15.13 23.81 31.30 7.28 40.83%
EY 8.23 3.23 8.72 6.61 4.20 3.19 13.74 -29.00%
DY 0.32 0.26 0.98 0.52 0.23 0.00 3.75 -80.70%
P/NAPS 1.99 2.63 3.67 3.38 3.16 1.51 1.21 39.45%

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