[MUDAJYA] QoQ TTM 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- 31.27%
YoY- 232.96%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 869,433 850,901 859,852 833,950 719,971 636,434 548,800 35.78%
PBT 286,594 271,415 259,890 223,274 165,673 120,488 83,632 126.78%
Tax -48,496 -44,993 -43,907 -37,946 -30,415 -23,058 -15,823 110.56%
NP 238,098 226,422 215,983 185,328 135,258 97,430 67,809 130.48%
-
NP to SH 208,454 192,417 181,192 153,449 116,897 86,209 58,976 131.50%
-
Tax Rate 16.92% 16.58% 16.89% 17.00% 18.36% 19.14% 18.92% -
Total Cost 631,335 624,479 643,869 648,622 584,713 539,004 480,991 19.82%
-
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 26,601 21,783 19,368 17,507 13,411 11,553 11,503 74.60%
Div Payout % 12.76% 11.32% 10.69% 11.41% 11.47% 13.40% 19.51% -
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 27.39% 26.61% 25.12% 22.22% 18.79% 15.31% 12.36% -
ROE 29.13% 28.84% 28.36% 25.83% 31.38% 25.43% 19.31% -
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 212.60 207.86 209.96 203.56 193.26 170.82 147.36 27.59%
EPS 50.97 47.00 44.24 37.46 31.38 23.14 15.84 117.49%
DPS 6.50 5.32 4.73 4.27 3.60 3.10 3.10 63.59%
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 32.72 32.02 32.36 31.38 27.09 23.95 20.65 35.79%
EPS 7.84 7.24 6.82 5.77 4.40 3.24 2.22 131.37%
DPS 1.00 0.82 0.73 0.66 0.50 0.43 0.43 75.26%
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 1.51 1.54 1.80 1.80 1.93 1.58 0.76 57.84%
P/EPS 6.28 6.83 8.52 9.80 11.89 11.67 7.07 -7.57%
EY 15.93 14.64 11.74 10.21 8.41 8.57 14.14 8.24%
DY 2.03 1.66 1.25 1.16 0.97 1.15 2.77 -18.66%
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 1.81 1.46 1.48 1.88 1.90 1.80 1.76 1.87%
P/EPS 7.53 6.45 7.03 10.20 11.70 13.31 16.36 -40.30%
EY 13.27 15.51 14.23 9.81 8.55 7.51 6.11 67.47%
DY 1.69 1.76 1.52 1.12 0.98 1.01 1.20 25.56%
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