[MUDAJYA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.6%
YoY- 159.1%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 850,901 859,852 833,950 719,971 636,434 548,800 467,309 49.05%
PBT 271,415 259,890 223,274 165,673 120,488 83,632 65,650 157.36%
Tax -44,993 -43,907 -37,946 -30,415 -23,058 -15,823 -10,885 157.33%
NP 226,422 215,983 185,328 135,258 97,430 67,809 54,765 157.37%
-
NP to SH 192,417 181,192 153,449 116,897 86,209 58,976 46,086 159.06%
-
Tax Rate 16.58% 16.89% 17.00% 18.36% 19.14% 18.92% 16.58% -
Total Cost 624,479 643,869 648,622 584,713 539,004 480,991 412,544 31.80%
-
Net Worth 667,267 638,869 594,042 372,540 339,042 305,383 290,565 73.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21,783 19,368 17,507 13,411 11,553 11,503 12,255 46.68%
Div Payout % 11.32% 10.69% 11.41% 11.47% 13.40% 19.51% 26.59% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 667,267 638,869 594,042 372,540 339,042 305,383 290,565 73.97%
NOSH 409,366 409,531 409,684 372,540 372,573 372,419 372,519 6.48%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.61% 25.12% 22.22% 18.79% 15.31% 12.36% 11.72% -
ROE 28.84% 28.36% 25.83% 31.38% 25.43% 19.31% 15.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 207.86 209.96 203.56 193.26 170.82 147.36 125.45 39.98%
EPS 47.00 44.24 37.46 31.38 23.14 15.84 12.37 143.29%
DPS 5.32 4.73 4.27 3.60 3.10 3.10 3.29 37.72%
NAPS 1.63 1.56 1.45 1.00 0.91 0.82 0.78 63.38%
Adjusted Per Share Value based on latest NOSH - 372,540
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.02 32.36 31.38 27.09 23.95 20.65 17.59 49.03%
EPS 7.24 6.82 5.77 4.40 3.24 2.22 1.73 159.46%
DPS 0.82 0.73 0.66 0.50 0.43 0.43 0.46 46.96%
NAPS 0.2511 0.2404 0.2235 0.1402 0.1276 0.1149 0.1093 74.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.21 3.77 3.67 3.73 2.70 1.12 0.91 -
P/RPS 1.54 1.80 1.80 1.93 1.58 0.76 0.73 64.41%
P/EPS 6.83 8.52 9.80 11.89 11.67 7.07 7.36 -4.85%
EY 14.64 11.74 10.21 8.41 8.57 14.14 13.59 5.08%
DY 1.66 1.25 1.16 0.97 1.15 2.77 3.62 -40.50%
P/NAPS 1.97 2.42 2.53 3.73 2.97 1.37 1.17 41.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 26/08/09 13/05/09 -
Price 3.03 3.11 3.82 3.67 3.08 2.59 1.18 -
P/RPS 1.46 1.48 1.88 1.90 1.80 1.76 0.94 34.08%
P/EPS 6.45 7.03 10.20 11.70 13.31 16.36 9.54 -22.94%
EY 15.51 14.23 9.81 8.55 7.51 6.11 10.48 29.83%
DY 1.76 1.52 1.12 0.98 1.01 1.20 2.79 -26.42%
P/NAPS 1.86 1.99 2.63 3.67 3.38 3.16 1.51 14.89%

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