[MUDAJYA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 35.48%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 211,763 200,104 182,729 125,375 128,226 112,470 101,238 63.33%
PBT 59,022 50,152 36,834 19,665 13,837 13,296 18,852 113.56%
Tax -8,708 -9,557 -7,085 -5,065 -1,351 -2,322 -2,147 153.67%
NP 50,314 40,595 29,749 14,600 12,486 10,974 16,705 108.14%
-
NP to SH 41,054 35,320 26,479 14,044 10,366 8,087 13,589 108.56%
-
Tax Rate 14.75% 19.06% 19.23% 25.76% 9.76% 17.46% 11.39% -
Total Cost 161,449 159,509 152,980 110,775 115,740 101,496 84,533 53.75%
-
Net Worth 372,540 339,042 305,383 290,565 272,200 257,313 252,367 29.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,450 3,725 2,234 - 5,593 3,675 2,986 83.64%
Div Payout % 18.15% 10.55% 8.44% - 53.96% 45.45% 21.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 372,540 339,042 305,383 290,565 272,200 257,313 252,367 29.55%
NOSH 372,540 372,573 372,419 372,519 372,877 367,590 149,329 83.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.76% 20.29% 16.28% 11.65% 9.74% 9.76% 16.50% -
ROE 11.02% 10.42% 8.67% 4.83% 3.81% 3.14% 5.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.84 53.71 49.07 33.66 34.39 30.60 67.79 -11.05%
EPS 11.02 9.48 7.11 3.77 2.78 2.20 9.10 13.57%
DPS 2.00 1.00 0.60 0.00 1.50 1.00 2.00 0.00%
NAPS 1.00 0.91 0.82 0.78 0.73 0.70 1.69 -29.45%
Adjusted Per Share Value based on latest NOSH - 372,519
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.97 7.53 6.88 4.72 4.83 4.23 3.81 63.34%
EPS 1.54 1.33 1.00 0.53 0.39 0.30 0.51 108.49%
DPS 0.28 0.14 0.08 0.00 0.21 0.14 0.11 86.11%
NAPS 0.1402 0.1276 0.1149 0.1093 0.1024 0.0968 0.095 29.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.73 2.70 1.12 0.91 0.85 0.98 2.57 -
P/RPS 6.56 5.03 2.28 2.70 2.47 3.20 3.79 44.01%
P/EPS 33.85 28.48 15.75 24.14 30.58 44.55 28.24 12.80%
EY 2.95 3.51 6.35 4.14 3.27 2.24 3.54 -11.41%
DY 0.54 0.37 0.54 0.00 1.76 1.02 0.78 -21.68%
P/NAPS 3.73 2.97 1.37 1.17 1.16 1.40 1.52 81.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 -
Price 3.67 3.08 2.59 1.18 0.88 0.79 0.98 -
P/RPS 6.46 5.73 5.28 3.51 2.56 2.58 1.45 170.01%
P/EPS 33.30 32.49 36.43 31.30 31.65 35.91 10.77 111.80%
EY 3.00 3.08 2.75 3.19 3.16 2.78 9.29 -52.83%
DY 0.54 0.32 0.23 0.00 1.70 1.27 2.04 -58.67%
P/NAPS 3.67 3.38 3.16 1.51 1.21 1.13 0.58 240.95%

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