[MUDAJYA] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.17%
YoY- 104.77%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 223,078 230,295 191,153 208,631 239,354 211,763 200,104 7.52%
PBT 52,840 74,201 61,677 73,450 77,266 59,022 50,152 3.54%
Tax -5,731 -12,211 -10,643 -13,046 -12,596 -8,708 -9,557 -28.91%
NP 47,109 61,990 51,034 60,404 64,670 50,314 40,595 10.44%
-
NP to SH 41,245 57,091 46,545 54,222 50,596 41,054 35,320 10.90%
-
Tax Rate 10.85% 16.46% 17.26% 17.76% 16.30% 14.75% 19.06% -
Total Cost 175,969 168,305 140,119 148,227 174,684 161,449 159,509 6.77%
-
Net Worth 758,810 715,682 667,267 638,869 594,042 372,540 339,042 71.18%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,238 12,268 6,140 4,095 4,096 7,450 3,725 121.15%
Div Payout % 29.67% 21.49% 13.19% 7.55% 8.10% 18.15% 10.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 758,810 715,682 667,267 638,869 594,042 372,540 339,042 71.18%
NOSH 407,962 408,961 409,366 409,531 409,684 372,540 372,573 6.24%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 21.12% 26.92% 26.70% 28.95% 27.02% 23.76% 20.29% -
ROE 5.44% 7.98% 6.98% 8.49% 8.52% 11.02% 10.42% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.68 56.31 46.69 50.94 58.42 56.84 53.71 1.20%
EPS 10.11 13.96 11.37 13.24 12.35 11.02 9.48 4.38%
DPS 3.00 3.00 1.50 1.00 1.00 2.00 1.00 108.14%
NAPS 1.86 1.75 1.63 1.56 1.45 1.00 0.91 61.12%
Adjusted Per Share Value based on latest NOSH - 409,531
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.39 8.67 7.19 7.85 9.01 7.97 7.53 7.48%
EPS 1.55 2.15 1.75 2.04 1.90 1.54 1.33 10.75%
DPS 0.46 0.46 0.23 0.15 0.15 0.28 0.14 121.17%
NAPS 0.2855 0.2693 0.2511 0.2404 0.2235 0.1402 0.1276 71.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.62 3.20 3.21 3.77 3.67 3.73 2.70 -
P/RPS 6.62 5.68 6.87 7.40 6.28 6.56 5.03 20.11%
P/EPS 35.81 22.92 28.23 28.47 29.72 33.85 28.48 16.51%
EY 2.79 4.36 3.54 3.51 3.37 2.95 3.51 -14.20%
DY 0.83 0.94 0.47 0.27 0.27 0.54 0.37 71.44%
P/NAPS 1.95 1.83 1.97 2.42 2.53 3.73 2.97 -24.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 -
Price 3.40 3.84 3.03 3.11 3.82 3.67 3.08 -
P/RPS 6.22 6.82 6.49 6.10 6.54 6.46 5.73 5.62%
P/EPS 33.63 27.51 26.65 23.49 30.93 33.30 32.49 2.32%
EY 2.97 3.64 3.75 4.26 3.23 3.00 3.08 -2.39%
DY 0.88 0.78 0.50 0.32 0.26 0.54 0.32 96.40%
P/NAPS 1.83 2.19 1.86 1.99 2.63 3.67 3.38 -33.59%

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