[MUDAJYA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.97%
YoY- 32.0%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 833,950 719,971 636,434 548,800 467,309 422,382 365,117 73.52%
PBT 223,274 165,673 120,488 83,632 65,650 65,521 64,710 128.51%
Tax -37,946 -30,415 -23,058 -15,823 -10,885 -8,185 -7,670 190.62%
NP 185,328 135,258 97,430 67,809 54,765 57,336 57,040 119.52%
-
NP to SH 153,449 116,897 86,209 58,976 46,086 45,117 44,180 129.52%
-
Tax Rate 17.00% 18.36% 19.14% 18.92% 16.58% 12.49% 11.85% -
Total Cost 648,622 584,713 539,004 480,991 412,544 365,046 308,077 64.34%
-
Net Worth 594,042 372,540 339,042 305,383 290,565 272,200 257,313 74.76%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 17,507 13,411 11,553 11,503 12,255 12,255 12,377 26.03%
Div Payout % 11.41% 11.47% 13.40% 19.51% 26.59% 27.16% 28.02% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 594,042 372,540 339,042 305,383 290,565 272,200 257,313 74.76%
NOSH 409,684 372,540 372,573 372,419 372,519 372,877 367,590 7.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.22% 18.79% 15.31% 12.36% 11.72% 13.57% 15.62% -
ROE 25.83% 31.38% 25.43% 19.31% 15.86% 16.57% 17.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 203.56 193.26 170.82 147.36 125.45 113.28 99.33 61.41%
EPS 37.46 31.38 23.14 15.84 12.37 12.10 12.02 113.50%
DPS 4.27 3.60 3.10 3.10 3.29 3.29 3.37 17.11%
NAPS 1.45 1.00 0.91 0.82 0.78 0.73 0.70 62.56%
Adjusted Per Share Value based on latest NOSH - 372,419
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 31.38 27.09 23.95 20.65 17.59 15.89 13.74 73.51%
EPS 5.77 4.40 3.24 2.22 1.73 1.70 1.66 129.63%
DPS 0.66 0.50 0.43 0.43 0.46 0.46 0.47 25.42%
NAPS 0.2235 0.1402 0.1276 0.1149 0.1093 0.1024 0.0968 74.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.67 3.73 2.70 1.12 0.91 0.85 0.98 -
P/RPS 1.80 1.93 1.58 0.76 0.73 0.75 0.99 49.02%
P/EPS 9.80 11.89 11.67 7.07 7.36 7.02 8.15 13.09%
EY 10.21 8.41 8.57 14.14 13.59 14.23 12.26 -11.49%
DY 1.16 0.97 1.15 2.77 3.62 3.87 3.44 -51.58%
P/NAPS 2.53 3.73 2.97 1.37 1.17 1.16 1.40 48.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 24/11/08 -
Price 3.82 3.67 3.08 2.59 1.18 0.88 0.79 -
P/RPS 1.88 1.90 1.80 1.76 0.94 0.78 0.80 76.84%
P/EPS 10.20 11.70 13.31 16.36 9.54 7.27 6.57 34.11%
EY 9.81 8.55 7.51 6.11 10.48 13.75 15.21 -25.37%
DY 1.12 0.98 1.01 1.20 2.79 3.73 4.26 -58.99%
P/NAPS 2.63 3.67 3.38 3.16 1.51 1.21 1.13 75.71%

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