[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.41%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,351,985 999,302 440,491 1,347,059 916,397 579,190 223,078 231.32%
PBT 235,172 171,824 94,014 293,948 211,477 131,074 52,840 169.83%
Tax -13,532 -11,059 -4,688 -17,020 -16,924 -12,227 -5,731 77.04%
NP 221,640 160,765 89,326 276,928 194,553 118,847 47,109 179.98%
-
NP to SH 189,895 134,640 74,242 231,032 164,540 101,539 41,245 175.98%
-
Tax Rate 5.75% 6.44% 4.99% 5.79% 8.00% 9.33% 10.85% -
Total Cost 1,130,345 838,537 351,165 1,070,131 721,844 460,343 175,969 244.38%
-
Net Worth 1,089,472 1,079,300 1,009,167 830,569 741,089 795,824 758,810 27.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 21,789 21,804 21,819 38,187 25,006 12,243 12,238 46.74%
Div Payout % 11.47% 16.19% 29.39% 16.53% 15.20% 12.06% 29.67% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,089,472 1,079,300 1,009,167 830,569 741,089 795,824 758,810 27.18%
NOSH 544,736 545,101 545,495 477,338 454,655 408,114 407,962 21.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.39% 16.09% 20.28% 20.56% 21.23% 20.52% 21.12% -
ROE 17.43% 12.47% 7.36% 27.82% 22.20% 12.76% 5.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 248.19 183.32 80.75 282.20 201.56 141.92 54.68 173.38%
EPS 34.86 24.70 13.61 48.40 36.19 24.88 10.11 127.72%
DPS 4.00 4.00 4.00 8.00 5.50 3.00 3.00 21.07%
NAPS 2.00 1.98 1.85 1.74 1.63 1.95 1.86 4.94%
Adjusted Per Share Value based on latest NOSH - 477,329
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.88 37.60 16.58 50.69 34.48 21.80 8.39 231.45%
EPS 7.15 5.07 2.79 8.69 6.19 3.82 1.55 176.33%
DPS 0.82 0.82 0.82 1.44 0.94 0.46 0.46 46.86%
NAPS 0.41 0.4061 0.3798 0.3125 0.2789 0.2995 0.2855 27.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.72 2.73 2.86 2.19 1.97 3.37 3.62 -
P/RPS 1.10 1.49 3.54 0.78 0.98 2.37 6.62 -69.67%
P/EPS 7.80 11.05 21.01 4.52 5.44 13.55 35.81 -63.69%
EY 12.82 9.05 4.76 22.10 18.37 7.38 2.79 175.62%
DY 1.47 1.47 1.40 3.65 2.79 0.89 0.83 46.23%
P/NAPS 1.36 1.38 1.55 1.26 1.21 1.73 1.95 -21.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 -
Price 2.58 2.73 2.68 2.88 2.15 2.75 3.40 -
P/RPS 1.04 1.49 3.32 1.02 1.07 1.94 6.22 -69.55%
P/EPS 7.40 11.05 19.69 5.95 5.94 11.05 33.63 -63.45%
EY 13.51 9.05 5.08 16.81 16.83 9.05 2.97 173.77%
DY 1.55 1.47 1.49 2.78 2.56 1.09 0.88 45.69%
P/NAPS 1.29 1.38 1.45 1.66 1.32 1.41 1.83 -20.74%

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