[MUDAJYA] YoY 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- 88.54%
YoY- 94.86%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
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 558,811 356,112 208,631 182,729 101,238 64,665 58,381 45.66%
PBT 77,810 78,234 73,450 36,834 18,852 10,097 8,723 43.96%
Tax -6,371 -6,496 -13,046 -7,085 -2,147 -2,357 -3,513 10.42%
NP 71,439 71,738 60,404 29,749 16,705 7,740 5,210 54.64%
-
NP to SH 60,398 60,294 54,222 26,479 13,589 6,606 4,555 53.78%
-
Tax Rate 8.19% 8.30% 17.76% 19.23% 11.39% 23.34% 40.27% -
Total Cost 487,372 284,374 148,227 152,980 84,533 56,925 53,171 44.61%
-
Net Worth 1,079,314 796,027 638,869 305,383 252,367 200,098 143,272 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 21,804 12,246 4,095 2,234 2,986 2,741 2,703 41.57%
Div Payout % 36.10% 20.31% 7.55% 8.44% 21.98% 41.49% 59.35% -
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 1,079,314 796,027 638,869 305,383 252,367 200,098 143,272 39.96%
NOSH 545,108 408,219 409,531 372,419 149,329 137,053 135,163 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 12.78% 20.14% 28.95% 16.28% 16.50% 11.97% 8.92% -
ROE 5.60% 7.57% 8.49% 8.67% 5.38% 3.30% 3.18% -
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 102.51 87.24 50.94 49.07 67.79 47.18 43.19 15.47%
EPS 11.08 14.77 13.24 7.11 9.10 4.82 3.37 21.91%
DPS 4.00 3.00 1.00 0.60 2.00 2.00 2.00 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 21.03 13.40 7.85 6.88 3.81 2.43 2.20 45.63%
EPS 2.27 2.27 2.04 1.00 0.51 0.25 0.17 53.96%
DPS 0.82 0.46 0.15 0.08 0.11 0.10 0.10 41.95%
NAPS 0.4062 0.2996 0.2404 0.1149 0.095 0.0753 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 2.66 3.86 7.40 2.28 3.79 7.18 1.76 7.11%
P/EPS 24.64 22.82 28.47 15.75 28.24 70.33 22.55 1.48%
EY 4.06 4.38 3.51 6.35 3.54 1.42 4.43 -1.44%
DY 1.47 0.89 0.27 0.54 0.78 0.59 2.63 -9.23%
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 2.66 3.15 6.10 5.28 1.45 5.51 1.74 7.32%
P/EPS 24.64 18.62 23.49 36.43 10.77 53.94 22.26 1.70%
EY 4.06 5.37 4.26 2.75 9.29 1.85 4.49 -1.66%
DY 1.47 1.09 0.32 0.23 2.04 0.77 2.67 -9.46%
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