[MUDAJYA] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 46.18%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 440,491 430,662 337,207 356,112 223,078 230,295 191,153 74.37%
PBT 94,014 82,471 80,403 78,234 52,840 74,201 61,677 32.41%
Tax -4,688 -96 -4,697 -6,496 -5,731 -12,211 -10,643 -42.07%
NP 89,326 82,375 75,706 71,738 47,109 61,990 51,034 45.18%
-
NP to SH 74,242 66,492 63,001 60,294 41,245 57,091 46,545 36.47%
-
Tax Rate 4.99% 0.12% 5.84% 8.30% 10.85% 16.46% 17.26% -
Total Cost 351,165 348,287 261,501 284,374 175,969 168,305 140,119 84.40%
-
Net Worth 1,009,167 830,553 740,920 796,027 758,810 715,682 667,267 31.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,819 11,933 11,363 12,246 12,238 12,268 6,140 132.68%
Div Payout % 29.39% 17.95% 18.04% 20.31% 29.67% 21.49% 13.19% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,009,167 830,553 740,920 796,027 758,810 715,682 667,267 31.72%
NOSH 545,495 477,329 454,552 408,219 407,962 408,961 409,366 21.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.28% 19.13% 22.45% 20.14% 21.12% 26.92% 26.70% -
ROE 7.36% 8.01% 8.50% 7.57% 5.44% 7.98% 6.98% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.75 90.22 74.18 87.24 54.68 56.31 46.69 44.03%
EPS 13.61 13.93 13.86 14.77 10.11 13.96 11.37 12.72%
DPS 4.00 2.50 2.50 3.00 3.00 3.00 1.50 92.18%
NAPS 1.85 1.74 1.63 1.95 1.86 1.75 1.63 8.79%
Adjusted Per Share Value based on latest NOSH - 408,219
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.58 16.21 12.69 13.40 8.39 8.67 7.19 74.45%
EPS 2.79 2.50 2.37 2.27 1.55 2.15 1.75 36.43%
DPS 0.82 0.45 0.43 0.46 0.46 0.46 0.23 133.19%
NAPS 0.3798 0.3125 0.2788 0.2996 0.2855 0.2693 0.2511 31.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.86 2.19 1.97 3.37 3.62 3.20 3.21 -
P/RPS 3.54 2.43 2.66 3.86 6.62 5.68 6.87 -35.70%
P/EPS 21.01 15.72 14.21 22.82 35.81 22.92 28.23 -17.85%
EY 4.76 6.36 7.04 4.38 2.79 4.36 3.54 21.80%
DY 1.40 1.14 1.27 0.89 0.83 0.94 0.47 106.88%
P/NAPS 1.55 1.26 1.21 1.73 1.95 1.83 1.97 -14.76%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 -
Price 2.68 2.88 2.15 2.75 3.40 3.84 3.03 -
P/RPS 3.32 3.19 2.90 3.15 6.22 6.82 6.49 -36.01%
P/EPS 19.69 20.67 15.51 18.62 33.63 27.51 26.65 -18.25%
EY 5.08 4.84 6.45 5.37 2.97 3.64 3.75 22.40%
DY 1.49 0.87 1.16 1.09 0.88 0.78 0.50 106.94%
P/NAPS 1.45 1.66 1.32 1.41 1.83 2.19 1.86 -15.28%

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