[MUDAJYA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.16%
YoY- 31.78%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 356,112 223,078 230,295 191,153 208,631 239,354 211,763 41.54%
PBT 78,234 52,840 74,201 61,677 73,450 77,266 59,022 20.72%
Tax -6,496 -5,731 -12,211 -10,643 -13,046 -12,596 -8,708 -17.79%
NP 71,738 47,109 61,990 51,034 60,404 64,670 50,314 26.76%
-
NP to SH 60,294 41,245 57,091 46,545 54,222 50,596 41,054 29.29%
-
Tax Rate 8.30% 10.85% 16.46% 17.26% 17.76% 16.30% 14.75% -
Total Cost 284,374 175,969 168,305 140,119 148,227 174,684 161,449 46.00%
-
Net Worth 796,027 758,810 715,682 667,267 638,869 594,042 372,540 66.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,246 12,238 12,268 6,140 4,095 4,096 7,450 39.40%
Div Payout % 20.31% 29.67% 21.49% 13.19% 7.55% 8.10% 18.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 796,027 758,810 715,682 667,267 638,869 594,042 372,540 66.12%
NOSH 408,219 407,962 408,961 409,366 409,531 409,684 372,540 6.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.14% 21.12% 26.92% 26.70% 28.95% 27.02% 23.76% -
ROE 7.57% 5.44% 7.98% 6.98% 8.49% 8.52% 11.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.24 54.68 56.31 46.69 50.94 58.42 56.84 33.16%
EPS 14.77 10.11 13.96 11.37 13.24 12.35 11.02 21.62%
DPS 3.00 3.00 3.00 1.50 1.00 1.00 2.00 31.13%
NAPS 1.95 1.86 1.75 1.63 1.56 1.45 1.00 56.27%
Adjusted Per Share Value based on latest NOSH - 409,366
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.40 8.39 8.67 7.19 7.85 9.01 7.97 41.52%
EPS 2.27 1.55 2.15 1.75 2.04 1.90 1.54 29.61%
DPS 0.46 0.46 0.46 0.23 0.15 0.15 0.28 39.35%
NAPS 0.2996 0.2855 0.2693 0.2511 0.2404 0.2235 0.1402 66.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.37 3.62 3.20 3.21 3.77 3.67 3.73 -
P/RPS 3.86 6.62 5.68 6.87 7.40 6.28 6.56 -29.84%
P/EPS 22.82 35.81 22.92 28.23 28.47 29.72 33.85 -23.17%
EY 4.38 2.79 4.36 3.54 3.51 3.37 2.95 30.24%
DY 0.89 0.83 0.94 0.47 0.27 0.27 0.54 39.65%
P/NAPS 1.73 1.95 1.83 1.97 2.42 2.53 3.73 -40.16%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 10/02/10 -
Price 2.75 3.40 3.84 3.03 3.11 3.82 3.67 -
P/RPS 3.15 6.22 6.82 6.49 6.10 6.54 6.46 -38.12%
P/EPS 18.62 33.63 27.51 26.65 23.49 30.93 33.30 -32.20%
EY 5.37 2.97 3.64 3.75 4.26 3.23 3.00 47.58%
DY 1.09 0.88 0.78 0.50 0.32 0.26 0.54 59.92%
P/NAPS 1.41 1.83 2.19 1.86 1.99 2.63 3.67 -47.24%

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