[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 107.16%
YoY- 158.66%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 809,987 999,302 579,190 447,985 308,104 181,686 121,179 37.20%
PBT 113,072 171,824 131,074 150,716 56,499 38,388 18,604 35.05%
Tax -7,483 -11,059 -12,227 -25,642 -12,150 -4,512 -4,699 8.05%
NP 105,589 160,765 118,847 125,074 44,349 33,876 13,905 40.15%
-
NP to SH 88,248 134,640 101,539 104,817 40,523 26,664 12,125 39.16%
-
Tax Rate 6.62% 6.44% 9.33% 17.01% 21.50% 11.75% 25.26% -
Total Cost 704,398 838,537 460,343 322,911 263,755 147,810 107,274 36.80%
-
Net Worth 1,194,007 1,079,300 795,824 638,978 305,412 251,743 200,254 34.62%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 16,281 21,804 12,243 4,096 2,234 2,979 2,743 34.52%
Div Payout % 18.45% 16.19% 12.06% 3.91% 5.51% 11.17% 22.62% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,194,007 1,079,300 795,824 638,978 305,412 251,743 200,254 34.62%
NOSH 542,730 545,101 408,114 409,601 372,454 148,960 137,160 25.73%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.04% 16.09% 20.52% 27.92% 14.39% 18.65% 11.47% -
ROE 7.39% 12.47% 12.76% 16.40% 13.27% 10.59% 6.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 149.24 183.32 141.92 109.37 82.72 121.97 88.35 9.12%
EPS 16.26 24.70 24.88 25.59 10.88 17.90 8.84 10.68%
DPS 3.00 4.00 3.00 1.00 0.60 2.00 2.00 6.98%
NAPS 2.20 1.98 1.95 1.56 0.82 1.69 1.46 7.06%
Adjusted Per Share Value based on latest NOSH - 409,531
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.48 37.60 21.80 16.86 11.59 6.84 4.56 37.20%
EPS 3.32 5.07 3.82 3.94 1.52 1.00 0.46 38.97%
DPS 0.61 0.82 0.46 0.15 0.08 0.11 0.10 35.13%
NAPS 0.4493 0.4061 0.2995 0.2405 0.1149 0.0947 0.0754 34.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.60 2.73 3.37 3.77 1.12 2.57 3.39 -
P/RPS 1.74 1.49 2.37 3.45 1.35 2.11 3.84 -12.34%
P/EPS 15.99 11.05 13.55 14.73 10.29 14.36 38.35 -13.55%
EY 6.25 9.05 7.38 6.79 9.71 6.96 2.61 15.65%
DY 1.15 1.47 0.89 0.27 0.54 0.78 0.59 11.75%
P/NAPS 1.18 1.38 1.73 2.42 1.37 1.52 2.32 -10.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 28/08/07 -
Price 2.59 2.73 2.75 3.11 2.59 0.98 2.60 -
P/RPS 1.74 1.49 1.94 2.84 3.13 0.80 2.94 -8.36%
P/EPS 15.93 11.05 11.05 12.15 23.81 5.47 29.41 -9.70%
EY 6.28 9.05 9.05 8.23 4.20 18.27 3.40 10.75%
DY 1.16 1.47 1.09 0.32 0.23 2.04 0.77 7.06%
P/NAPS 1.18 1.38 1.41 1.99 3.16 0.58 1.78 -6.61%

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