[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 57.14%
YoY- 164.16%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 639,138 447,985 239,354 719,971 508,208 308,104 125,375 195.90%
PBT 212,385 150,716 77,266 167,957 106,651 56,499 19,665 387.89%
Tax -36,277 -25,642 -12,596 -30,416 -21,707 -12,150 -5,065 271.12%
NP 176,108 125,074 64,670 137,541 84,944 44,349 14,600 425.16%
-
NP to SH 151,362 104,817 50,596 119,180 75,844 40,523 14,044 387.21%
-
Tax Rate 17.08% 17.01% 16.30% 18.11% 20.35% 21.50% 25.76% -
Total Cost 463,030 322,911 174,684 582,430 423,264 263,755 110,775 159.25%
-
Net Worth 667,352 638,978 594,042 372,520 338,988 305,412 290,565 73.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,235 4,096 4,096 13,410 5,960 2,234 - -
Div Payout % 6.76% 3.91% 8.10% 11.25% 7.86% 5.51% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 667,352 638,978 594,042 372,520 338,988 305,412 290,565 73.98%
NOSH 409,418 409,601 409,684 372,520 372,514 372,454 372,519 6.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.55% 27.92% 27.02% 19.10% 16.71% 14.39% 11.65% -
ROE 22.68% 16.40% 8.52% 31.99% 22.37% 13.27% 4.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 156.11 109.37 58.42 193.27 136.43 82.72 33.66 177.84%
EPS 36.97 25.59 12.35 32.00 20.36 10.88 3.77 357.51%
DPS 2.50 1.00 1.00 3.60 1.60 0.60 0.00 -
NAPS 1.63 1.56 1.45 1.00 0.91 0.82 0.78 63.38%
Adjusted Per Share Value based on latest NOSH - 372,540
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.05 16.86 9.01 27.09 19.12 11.59 4.72 195.81%
EPS 5.70 3.94 1.90 4.48 2.85 1.52 0.53 386.52%
DPS 0.39 0.15 0.15 0.50 0.22 0.08 0.00 -
NAPS 0.2511 0.2405 0.2235 0.1402 0.1276 0.1149 0.1093 74.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.21 3.77 3.67 3.73 2.70 1.12 0.91 -
P/RPS 2.06 3.45 6.28 1.93 1.98 1.35 2.70 -16.48%
P/EPS 8.68 14.73 29.72 11.66 13.26 10.29 24.14 -49.40%
EY 11.52 6.79 3.37 8.58 7.54 9.71 4.14 97.71%
DY 0.78 0.27 0.27 0.97 0.59 0.54 0.00 -
P/NAPS 1.97 2.42 2.53 3.73 2.97 1.37 1.17 41.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 -
Price 3.03 3.11 3.82 3.67 3.08 2.59 1.18 -
P/RPS 1.94 2.84 6.54 1.90 2.26 3.13 3.51 -32.62%
P/EPS 8.20 12.15 30.93 11.47 15.13 23.81 31.30 -59.02%
EY 12.20 8.23 3.23 8.72 6.61 4.20 3.19 144.35%
DY 0.83 0.32 0.26 0.98 0.52 0.23 0.00 -
P/NAPS 1.86 1.99 2.63 3.67 3.38 3.16 1.51 14.89%

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