[MUDAJYA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 24.51%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,761,964 892,312 957,416 501,500 321,792 226,056 190,076 44.88%
PBT 376,056 211,360 309,064 78,660 78,144 34,028 24,876 57.18%
Tax -18,752 -22,924 -50,384 -20,260 -9,460 -9,368 -13,468 5.66%
NP 357,304 188,436 258,680 58,400 68,684 24,660 11,408 77.45%
-
NP to SH 296,968 164,980 202,384 56,176 52,300 22,076 10,012 75.84%
-
Tax Rate 4.99% 10.85% 16.30% 25.76% 12.11% 27.53% 54.14% -
Total Cost 1,404,660 703,876 698,736 443,100 253,108 201,396 178,668 40.96%
-
Net Worth 1,009,167 758,810 594,042 290,565 243,670 155,767 143,415 38.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 87,279 48,955 16,387 - - - - -
Div Payout % 29.39% 29.67% 8.10% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,009,167 758,810 594,042 290,565 243,670 155,767 143,415 38.38%
NOSH 545,495 407,962 409,684 372,519 148,579 134,282 135,297 26.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.28% 21.12% 27.02% 11.65% 21.34% 10.91% 6.00% -
ROE 29.43% 21.74% 34.07% 19.33% 21.46% 14.17% 6.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 323.00 218.72 233.70 134.62 216.58 168.34 140.49 14.86%
EPS 54.44 40.44 49.40 15.08 35.20 16.44 7.40 39.41%
DPS 16.00 12.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.86 1.45 0.78 1.64 1.16 1.06 9.71%
Adjusted Per Share Value based on latest NOSH - 372,519
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 66.30 33.58 36.03 18.87 12.11 8.51 7.15 44.89%
EPS 11.18 6.21 7.62 2.11 1.97 0.83 0.38 75.61%
DPS 3.28 1.84 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.2855 0.2235 0.1093 0.0917 0.0586 0.054 38.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.86 3.62 3.67 0.91 2.62 2.25 0.76 -
P/RPS 0.89 1.66 1.57 0.68 1.21 1.34 0.54 8.67%
P/EPS 5.25 8.95 7.43 6.03 7.44 13.69 10.27 -10.57%
EY 19.03 11.17 13.46 16.57 13.44 7.31 9.74 11.79%
DY 5.59 3.31 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.95 2.53 1.17 1.60 1.94 0.72 13.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 12/05/10 13/05/09 16/05/08 16/05/07 26/05/06 -
Price 2.68 3.40 3.82 1.18 2.76 2.81 0.76 -
P/RPS 0.83 1.55 1.63 0.88 1.27 1.67 0.54 7.42%
P/EPS 4.92 8.41 7.73 7.82 7.84 17.09 10.27 -11.53%
EY 20.31 11.89 12.93 12.78 12.75 5.85 9.74 13.01%
DY 5.97 3.53 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.83 2.63 1.51 1.68 2.42 0.72 12.36%

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