[MUDAJYA] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.16%
YoY- 31.78%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 391,456 352,683 337,207 191,153 200,104 112,470 81,841 29.77%
PBT 51,846 63,348 80,403 61,677 50,152 13,296 9,728 32.13%
Tax -6,530 -2,473 -4,697 -10,643 -9,557 -2,322 -799 41.88%
NP 45,316 60,875 75,706 51,034 40,595 10,974 8,929 31.05%
-
NP to SH 40,026 55,255 63,001 46,545 35,320 8,087 8,586 29.21%
-
Tax Rate 12.59% 3.90% 5.84% 17.26% 19.06% 17.46% 8.21% -
Total Cost 346,140 291,808 261,501 140,119 159,509 101,496 72,912 29.61%
-
Net Worth 1,220,304 1,089,842 740,920 667,267 339,042 257,313 211,825 33.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,270 - 11,363 6,140 3,725 3,675 2,824 33.85%
Div Payout % 40.65% - 18.04% 13.19% 10.55% 45.45% 32.89% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,220,304 1,089,842 740,920 667,267 339,042 257,313 211,825 33.85%
NOSH 542,357 544,921 454,552 409,366 372,573 367,590 141,217 25.11%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.58% 17.26% 22.45% 26.70% 20.29% 9.76% 10.91% -
ROE 3.28% 5.07% 8.50% 6.98% 10.42% 3.14% 4.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 72.18 64.72 74.18 46.69 53.71 30.60 57.95 3.72%
EPS 7.38 10.14 13.86 11.37 9.48 2.20 6.08 3.27%
DPS 3.00 0.00 2.50 1.50 1.00 1.00 2.00 6.98%
NAPS 2.25 2.00 1.63 1.63 0.91 0.70 1.50 6.98%
Adjusted Per Share Value based on latest NOSH - 409,366
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.73 13.27 12.69 7.19 7.53 4.23 3.08 29.76%
EPS 1.51 2.08 2.37 1.75 1.33 0.30 0.32 29.47%
DPS 0.61 0.00 0.43 0.23 0.14 0.14 0.11 33.00%
NAPS 0.4592 0.4101 0.2788 0.2511 0.1276 0.0968 0.0797 33.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.72 2.72 1.97 3.21 2.70 0.98 2.64 -
P/RPS 3.77 4.20 2.66 6.87 5.03 3.20 4.56 -3.11%
P/EPS 36.86 26.82 14.21 28.23 28.48 44.55 43.42 -2.69%
EY 2.71 3.73 7.04 3.54 3.51 2.24 2.30 2.76%
DY 1.10 0.00 1.27 0.47 0.37 1.02 0.76 6.35%
P/NAPS 1.21 1.36 1.21 1.97 2.97 1.40 1.76 -6.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 21/11/12 22/11/11 23/11/10 11/11/09 24/11/08 13/11/07 -
Price 2.80 2.58 2.15 3.03 3.08 0.79 2.73 -
P/RPS 3.88 3.99 2.90 6.49 5.73 2.58 4.71 -3.17%
P/EPS 37.94 25.44 15.51 26.65 32.49 35.91 44.90 -2.76%
EY 2.64 3.93 6.45 3.75 3.08 2.78 2.23 2.85%
DY 1.07 0.00 1.16 0.50 0.32 1.27 0.73 6.57%
P/NAPS 1.24 1.29 1.32 1.86 3.38 1.13 1.82 -6.18%

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