[MUDAJYA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 23.24%
YoY- 260.27%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 230,295 191,153 208,631 239,354 211,763 200,104 182,729 16.62%
PBT 74,201 61,677 73,450 77,266 59,022 50,152 36,834 59.30%
Tax -12,211 -10,643 -13,046 -12,596 -8,708 -9,557 -7,085 43.60%
NP 61,990 51,034 60,404 64,670 50,314 40,595 29,749 62.92%
-
NP to SH 57,091 46,545 54,222 50,596 41,054 35,320 26,479 66.66%
-
Tax Rate 16.46% 17.26% 17.76% 16.30% 14.75% 19.06% 19.23% -
Total Cost 168,305 140,119 148,227 174,684 161,449 159,509 152,980 6.55%
-
Net Worth 715,682 667,267 638,869 594,042 372,540 339,042 305,383 76.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,268 6,140 4,095 4,096 7,450 3,725 2,234 210.29%
Div Payout % 21.49% 13.19% 7.55% 8.10% 18.15% 10.55% 8.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 715,682 667,267 638,869 594,042 372,540 339,042 305,383 76.16%
NOSH 408,961 409,366 409,531 409,684 372,540 372,573 372,419 6.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.92% 26.70% 28.95% 27.02% 23.76% 20.29% 16.28% -
ROE 7.98% 6.98% 8.49% 8.52% 11.02% 10.42% 8.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.31 46.69 50.94 58.42 56.84 53.71 49.07 9.58%
EPS 13.96 11.37 13.24 12.35 11.02 9.48 7.11 56.60%
DPS 3.00 1.50 1.00 1.00 2.00 1.00 0.60 191.54%
NAPS 1.75 1.63 1.56 1.45 1.00 0.91 0.82 65.53%
Adjusted Per Share Value based on latest NOSH - 409,684
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.67 7.19 7.85 9.01 7.97 7.53 6.88 16.61%
EPS 2.15 1.75 2.04 1.90 1.54 1.33 1.00 66.34%
DPS 0.46 0.23 0.15 0.15 0.28 0.14 0.08 219.93%
NAPS 0.2693 0.2511 0.2404 0.2235 0.1402 0.1276 0.1149 76.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.20 3.21 3.77 3.67 3.73 2.70 1.12 -
P/RPS 5.68 6.87 7.40 6.28 6.56 5.03 2.28 83.46%
P/EPS 22.92 28.23 28.47 29.72 33.85 28.48 15.75 28.32%
EY 4.36 3.54 3.51 3.37 2.95 3.51 6.35 -22.11%
DY 0.94 0.47 0.27 0.27 0.54 0.37 0.54 44.56%
P/NAPS 1.83 1.97 2.42 2.53 3.73 2.97 1.37 21.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 -
Price 3.84 3.03 3.11 3.82 3.67 3.08 2.59 -
P/RPS 6.82 6.49 6.10 6.54 6.46 5.73 5.28 18.54%
P/EPS 27.51 26.65 23.49 30.93 33.30 32.49 36.43 -17.03%
EY 3.64 3.75 4.26 3.23 3.00 3.08 2.75 20.49%
DY 0.78 0.50 0.32 0.26 0.54 0.32 0.23 125.22%
P/NAPS 2.19 1.86 1.99 2.63 3.67 3.38 3.16 -21.63%

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