[MUDAJYA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -27.76%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 430,662 337,207 356,112 223,078 230,295 191,153 208,631 61.90%
PBT 82,471 80,403 78,234 52,840 74,201 61,677 73,450 8.00%
Tax -96 -4,697 -6,496 -5,731 -12,211 -10,643 -13,046 -96.18%
NP 82,375 75,706 71,738 47,109 61,990 51,034 60,404 22.90%
-
NP to SH 66,492 63,001 60,294 41,245 57,091 46,545 54,222 14.52%
-
Tax Rate 0.12% 5.84% 8.30% 10.85% 16.46% 17.26% 17.76% -
Total Cost 348,287 261,501 284,374 175,969 168,305 140,119 148,227 76.46%
-
Net Worth 830,553 740,920 796,027 758,810 715,682 667,267 638,869 19.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,933 11,363 12,246 12,238 12,268 6,140 4,095 103.61%
Div Payout % 17.95% 18.04% 20.31% 29.67% 21.49% 13.19% 7.55% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 830,553 740,920 796,027 758,810 715,682 667,267 638,869 19.05%
NOSH 477,329 454,552 408,219 407,962 408,961 409,366 409,531 10.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.13% 22.45% 20.14% 21.12% 26.92% 26.70% 28.95% -
ROE 8.01% 8.50% 7.57% 5.44% 7.98% 6.98% 8.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.22 74.18 87.24 54.68 56.31 46.69 50.94 46.23%
EPS 13.93 13.86 14.77 10.11 13.96 11.37 13.24 3.43%
DPS 2.50 2.50 3.00 3.00 3.00 1.50 1.00 83.89%
NAPS 1.74 1.63 1.95 1.86 1.75 1.63 1.56 7.53%
Adjusted Per Share Value based on latest NOSH - 407,962
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.21 12.69 13.40 8.39 8.67 7.19 7.85 61.94%
EPS 2.50 2.37 2.27 1.55 2.15 1.75 2.04 14.47%
DPS 0.45 0.43 0.46 0.46 0.46 0.23 0.15 107.59%
NAPS 0.3125 0.2788 0.2996 0.2855 0.2693 0.2511 0.2404 19.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.19 1.97 3.37 3.62 3.20 3.21 3.77 -
P/RPS 2.43 2.66 3.86 6.62 5.68 6.87 7.40 -52.30%
P/EPS 15.72 14.21 22.82 35.81 22.92 28.23 28.47 -32.62%
EY 6.36 7.04 4.38 2.79 4.36 3.54 3.51 48.46%
DY 1.14 1.27 0.89 0.83 0.94 0.47 0.27 160.54%
P/NAPS 1.26 1.21 1.73 1.95 1.83 1.97 2.42 -35.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 -
Price 2.88 2.15 2.75 3.40 3.84 3.03 3.11 -
P/RPS 3.19 2.90 3.15 6.22 6.82 6.49 6.10 -35.01%
P/EPS 20.67 15.51 18.62 33.63 27.51 26.65 23.49 -8.15%
EY 4.84 6.45 5.37 2.97 3.64 3.75 4.26 8.85%
DY 0.87 1.16 1.09 0.88 0.78 0.50 0.32 94.44%
P/NAPS 1.66 1.32 1.41 1.83 2.19 1.86 1.99 -11.35%

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