[MUDAJYA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.33%
YoY- 78.32%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,146,692 1,000,638 853,157 869,433 850,901 859,852 833,950 23.62%
PBT 285,678 266,952 262,168 286,594 271,415 259,890 223,274 17.84%
Tax -29,135 -35,081 -41,631 -48,496 -44,993 -43,907 -37,946 -16.13%
NP 256,543 231,871 220,537 238,098 226,422 215,983 185,328 24.18%
-
NP to SH 221,631 205,175 199,103 208,454 192,417 181,192 153,449 27.74%
-
Tax Rate 10.20% 13.14% 15.88% 16.92% 16.58% 16.89% 17.00% -
Total Cost 890,149 768,767 632,620 631,335 624,479 643,869 648,622 23.47%
-
Net Worth 740,920 408,219 407,962 715,682 667,267 638,869 594,042 15.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 48,118 42,894 34,743 26,601 21,783 19,368 17,507 96.09%
Div Payout % 21.71% 20.91% 17.45% 12.76% 11.32% 10.69% 11.41% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 740,920 408,219 407,962 715,682 667,267 638,869 594,042 15.85%
NOSH 454,552 408,219 407,962 408,961 409,366 409,531 409,684 7.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.37% 23.17% 25.85% 27.39% 26.61% 25.12% 22.22% -
ROE 29.91% 50.26% 48.80% 29.13% 28.84% 28.36% 25.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 252.27 245.12 209.13 212.60 207.86 209.96 203.56 15.36%
EPS 48.76 50.26 48.80 50.97 47.00 44.24 37.46 19.19%
DPS 10.59 10.50 8.50 6.50 5.32 4.73 4.27 83.12%
NAPS 1.63 1.00 1.00 1.75 1.63 1.56 1.45 8.10%
Adjusted Per Share Value based on latest NOSH - 408,961
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.15 37.65 32.10 32.72 32.02 32.36 31.38 23.63%
EPS 8.34 7.72 7.49 7.84 7.24 6.82 5.77 27.80%
DPS 1.81 1.61 1.31 1.00 0.82 0.73 0.66 95.80%
NAPS 0.2788 0.1536 0.1535 0.2693 0.2511 0.2404 0.2235 15.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.97 3.37 3.62 3.20 3.21 3.77 3.67 -
P/RPS 0.78 1.37 1.73 1.51 1.54 1.80 1.80 -42.70%
P/EPS 4.04 6.71 7.42 6.28 6.83 8.52 9.80 -44.57%
EY 24.75 14.91 13.48 15.93 14.64 11.74 10.21 80.35%
DY 5.37 3.12 2.35 2.03 1.66 1.25 1.16 177.50%
P/NAPS 1.21 3.37 3.62 1.83 1.97 2.42 2.53 -38.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 -
Price 2.15 2.75 3.40 3.84 3.03 3.11 3.82 -
P/RPS 0.85 1.12 1.63 1.81 1.46 1.48 1.88 -41.06%
P/EPS 4.41 5.47 6.97 7.53 6.45 7.03 10.20 -42.79%
EY 22.68 18.28 14.35 13.27 15.51 14.23 9.81 74.75%
DY 4.92 3.82 2.50 1.69 1.76 1.52 1.12 167.98%
P/NAPS 1.32 2.75 3.40 2.19 1.86 1.99 2.63 -36.81%

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