[MUDAJYA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.18%
YoY- 9.94%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 200,104 182,729 125,375 128,226 112,470 101,238 80,448 83.47%
PBT 50,152 36,834 19,665 13,837 13,296 18,852 19,536 87.37%
Tax -9,557 -7,085 -5,065 -1,351 -2,322 -2,147 -2,365 153.48%
NP 40,595 29,749 14,600 12,486 10,974 16,705 17,171 77.37%
-
NP to SH 35,320 26,479 14,044 10,366 8,087 13,589 13,075 93.84%
-
Tax Rate 19.06% 19.23% 25.76% 9.76% 17.46% 11.39% 12.11% -
Total Cost 159,509 152,980 110,775 115,740 101,496 84,533 63,277 85.11%
-
Net Worth 339,042 305,383 290,565 272,200 257,313 252,367 243,670 24.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,725 2,234 - 5,593 3,675 2,986 - -
Div Payout % 10.55% 8.44% - 53.96% 45.45% 21.98% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 339,042 305,383 290,565 272,200 257,313 252,367 243,670 24.60%
NOSH 372,573 372,419 372,519 372,877 367,590 149,329 148,579 84.47%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.29% 16.28% 11.65% 9.74% 9.76% 16.50% 21.34% -
ROE 10.42% 8.67% 4.83% 3.81% 3.14% 5.38% 5.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.71 49.07 33.66 34.39 30.60 67.79 54.14 -0.52%
EPS 9.48 7.11 3.77 2.78 2.20 9.10 8.80 5.08%
DPS 1.00 0.60 0.00 1.50 1.00 2.00 0.00 -
NAPS 0.91 0.82 0.78 0.73 0.70 1.69 1.64 -32.45%
Adjusted Per Share Value based on latest NOSH - 372,877
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.53 6.88 4.72 4.83 4.23 3.81 3.03 83.36%
EPS 1.33 1.00 0.53 0.39 0.30 0.51 0.49 94.46%
DPS 0.14 0.08 0.00 0.21 0.14 0.11 0.00 -
NAPS 0.1276 0.1149 0.1093 0.1024 0.0968 0.095 0.0917 24.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.70 1.12 0.91 0.85 0.98 2.57 2.62 -
P/RPS 5.03 2.28 2.70 2.47 3.20 3.79 4.84 2.59%
P/EPS 28.48 15.75 24.14 30.58 44.55 28.24 29.77 -2.90%
EY 3.51 6.35 4.14 3.27 2.24 3.54 3.36 2.95%
DY 0.37 0.54 0.00 1.76 1.02 0.78 0.00 -
P/NAPS 2.97 1.37 1.17 1.16 1.40 1.52 1.60 50.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 16/05/08 -
Price 3.08 2.59 1.18 0.88 0.79 0.98 2.76 -
P/RPS 5.73 5.28 3.51 2.56 2.58 1.45 5.10 8.06%
P/EPS 32.49 36.43 31.30 31.65 35.91 10.77 31.36 2.38%
EY 3.08 2.75 3.19 3.16 2.78 9.29 3.19 -2.31%
DY 0.32 0.23 0.00 1.70 1.27 2.04 0.00 -
P/NAPS 3.38 3.16 1.51 1.21 1.13 0.58 1.68 59.30%

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