[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.87%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 719,971 508,208 308,104 125,375 422,382 294,156 181,686 149.78%
PBT 167,957 106,651 56,499 19,665 65,521 51,684 38,388 166.78%
Tax -30,416 -21,707 -12,150 -5,065 -8,185 -6,834 -4,512 255.61%
NP 137,541 84,944 44,349 14,600 57,336 44,850 33,876 153.85%
-
NP to SH 119,180 75,844 40,523 14,044 45,117 34,751 26,664 170.60%
-
Tax Rate 18.11% 20.35% 21.50% 25.76% 12.49% 13.22% 11.75% -
Total Cost 582,430 423,264 263,755 110,775 365,046 249,306 147,810 148.85%
-
Net Worth 372,520 338,988 305,412 290,565 272,418 261,566 251,743 29.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,410 5,960 2,234 - 12,314 6,725 2,979 171.88%
Div Payout % 11.25% 7.86% 5.51% - 27.30% 19.35% 11.17% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 372,520 338,988 305,412 290,565 272,418 261,566 251,743 29.76%
NOSH 372,520 372,514 372,454 372,519 373,176 373,666 148,960 83.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.10% 16.71% 14.39% 11.65% 13.57% 15.25% 18.65% -
ROE 31.99% 22.37% 13.27% 4.83% 16.56% 13.29% 10.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 193.27 136.43 82.72 33.66 113.19 78.72 121.97 35.80%
EPS 32.00 20.36 10.88 3.77 12.09 9.30 17.90 47.14%
DPS 3.60 1.60 0.60 0.00 3.30 1.80 2.00 47.81%
NAPS 1.00 0.91 0.82 0.78 0.73 0.70 1.69 -29.45%
Adjusted Per Share Value based on latest NOSH - 372,519
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.09 19.12 11.59 4.72 15.89 11.07 6.84 149.69%
EPS 4.48 2.85 1.52 0.53 1.70 1.31 1.00 171.01%
DPS 0.50 0.22 0.08 0.00 0.46 0.25 0.11 173.64%
NAPS 0.1402 0.1276 0.1149 0.1093 0.1025 0.0984 0.0947 29.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.73 2.70 1.12 0.91 0.85 0.98 2.57 -
P/RPS 1.93 1.98 1.35 2.70 0.75 1.24 2.11 -5.75%
P/EPS 11.66 13.26 10.29 24.14 7.03 10.54 14.36 -12.93%
EY 8.58 7.54 9.71 4.14 14.22 9.49 6.96 14.92%
DY 0.97 0.59 0.54 0.00 3.88 1.84 0.78 15.59%
P/NAPS 3.73 2.97 1.37 1.17 1.16 1.40 1.52 81.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 -
Price 3.67 3.08 2.59 1.18 0.88 0.79 0.98 -
P/RPS 1.90 2.26 3.13 3.51 0.78 1.00 0.80 77.72%
P/EPS 11.47 15.13 23.81 31.30 7.28 8.49 5.47 63.60%
EY 8.72 6.61 4.20 3.19 13.74 11.77 18.27 -38.84%
DY 0.98 0.52 0.23 0.00 3.75 2.28 2.04 -38.57%
P/NAPS 3.67 3.38 3.16 1.51 1.21 1.13 0.58 240.95%

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