[MUDAJYA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.18%
YoY- 95.13%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 859,852 833,950 719,971 636,434 548,800 467,309 422,382 60.83%
PBT 259,890 223,274 165,673 120,488 83,632 65,650 65,521 151.20%
Tax -43,907 -37,946 -30,415 -23,058 -15,823 -10,885 -8,185 207.38%
NP 215,983 185,328 135,258 97,430 67,809 54,765 57,336 142.68%
-
NP to SH 181,192 153,449 116,897 86,209 58,976 46,086 45,117 153.30%
-
Tax Rate 16.89% 17.00% 18.36% 19.14% 18.92% 16.58% 12.49% -
Total Cost 643,869 648,622 584,713 539,004 480,991 412,544 365,046 46.13%
-
Net Worth 638,869 594,042 372,540 339,042 305,383 290,565 272,200 76.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 19,368 17,507 13,411 11,553 11,503 12,255 12,255 35.79%
Div Payout % 10.69% 11.41% 11.47% 13.40% 19.51% 26.59% 27.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 638,869 594,042 372,540 339,042 305,383 290,565 272,200 76.88%
NOSH 409,531 409,684 372,540 372,573 372,419 372,519 372,877 6.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.12% 22.22% 18.79% 15.31% 12.36% 11.72% 13.57% -
ROE 28.36% 25.83% 31.38% 25.43% 19.31% 15.86% 16.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 209.96 203.56 193.26 170.82 147.36 125.45 113.28 51.05%
EPS 44.24 37.46 31.38 23.14 15.84 12.37 12.10 137.89%
DPS 4.73 4.27 3.60 3.10 3.10 3.29 3.29 27.46%
NAPS 1.56 1.45 1.00 0.91 0.82 0.78 0.73 66.13%
Adjusted Per Share Value based on latest NOSH - 372,573
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.36 31.38 27.09 23.95 20.65 17.59 15.89 60.87%
EPS 6.82 5.77 4.40 3.24 2.22 1.73 1.70 153.12%
DPS 0.73 0.66 0.50 0.43 0.43 0.46 0.46 36.16%
NAPS 0.2404 0.2235 0.1402 0.1276 0.1149 0.1093 0.1024 76.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.77 3.67 3.73 2.70 1.12 0.91 0.85 -
P/RPS 1.80 1.80 1.93 1.58 0.76 0.73 0.75 79.54%
P/EPS 8.52 9.80 11.89 11.67 7.07 7.36 7.02 13.82%
EY 11.74 10.21 8.41 8.57 14.14 13.59 14.23 -12.06%
DY 1.25 1.16 0.97 1.15 2.77 3.62 3.87 -53.02%
P/NAPS 2.42 2.53 3.73 2.97 1.37 1.17 1.16 63.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 25/02/09 -
Price 3.11 3.82 3.67 3.08 2.59 1.18 0.88 -
P/RPS 1.48 1.88 1.90 1.80 1.76 0.94 0.78 53.44%
P/EPS 7.03 10.20 11.70 13.31 16.36 9.54 7.27 -2.21%
EY 14.23 9.81 8.55 7.51 6.11 10.48 13.75 2.32%
DY 1.52 1.12 0.98 1.01 1.20 2.79 3.73 -45.12%
P/NAPS 1.99 2.63 3.67 3.38 3.16 1.51 1.21 39.45%

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