[MUDAJYA] YoY Annualized Quarter 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- 44.27%
YoY- 51.98%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,998,604 1,158,380 895,970 616,208 363,372 242,358 211,800 45.31%
PBT 343,648 262,148 301,432 112,998 76,776 37,208 29,884 50.18%
Tax -22,118 -24,454 -51,284 -24,300 -9,024 -9,398 -13,760 8.22%
NP 321,530 237,694 250,148 88,698 67,752 27,810 16,124 64.59%
-
NP to SH 269,280 203,078 209,634 81,046 53,328 24,250 14,116 63.38%
-
Tax Rate 6.44% 9.33% 17.01% 21.50% 11.75% 25.26% 46.04% -
Total Cost 1,677,074 920,686 645,822 527,510 295,620 214,548 195,676 43.00%
-
Net Worth 1,079,300 795,824 638,978 305,412 251,743 200,254 143,323 39.96%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 43,608 24,486 8,192 4,469 5,958 5,486 5,408 41.56%
Div Payout % 16.19% 12.06% 3.91% 5.51% 11.17% 22.62% 38.31% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,079,300 795,824 638,978 305,412 251,743 200,254 143,323 39.96%
NOSH 545,101 408,114 409,601 372,454 148,960 137,160 135,210 26.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.09% 20.52% 27.92% 14.39% 18.65% 11.47% 7.61% -
ROE 24.95% 25.52% 32.81% 26.54% 21.18% 12.11% 9.85% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 366.65 283.84 218.74 165.45 243.94 176.70 156.64 15.21%
EPS 49.40 49.76 51.18 21.76 35.80 17.68 10.44 29.53%
DPS 8.00 6.00 2.00 1.20 4.00 4.00 4.00 12.23%
NAPS 1.98 1.95 1.56 0.82 1.69 1.46 1.06 10.96%
Adjusted Per Share Value based on latest NOSH - 372,419
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.21 43.59 33.72 23.19 13.67 9.12 7.97 45.31%
EPS 10.13 7.64 7.89 3.05 2.01 0.91 0.53 63.44%
DPS 1.64 0.92 0.31 0.17 0.22 0.21 0.20 41.95%
NAPS 0.4061 0.2995 0.2405 0.1149 0.0947 0.0754 0.0539 39.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.73 3.37 3.77 1.12 2.57 3.39 0.76 -
P/RPS 0.74 1.19 1.72 0.68 1.05 1.92 0.49 7.10%
P/EPS 5.53 6.77 7.37 5.15 7.18 19.17 7.28 -4.47%
EY 18.10 14.77 13.58 19.43 13.93 5.22 13.74 4.69%
DY 2.93 1.78 0.53 1.07 1.56 1.18 5.26 -9.28%
P/NAPS 1.38 1.73 2.42 1.37 1.52 2.32 0.72 11.44%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 28/08/07 21/08/06 -
Price 2.73 2.75 3.11 2.59 0.98 2.60 0.75 -
P/RPS 0.74 0.97 1.42 1.57 0.40 1.47 0.48 7.47%
P/EPS 5.53 5.53 6.08 11.90 2.74 14.71 7.18 -4.25%
EY 18.10 18.09 16.46 8.40 36.53 6.80 13.92 4.46%
DY 2.93 2.18 0.64 0.46 4.08 1.54 5.33 -9.48%
P/NAPS 1.38 1.41 1.99 3.16 0.58 1.78 0.71 11.70%

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