[MUDAJYA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.18%
YoY- 95.13%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,782,647 1,146,692 850,901 636,434 365,117 303,093 246,727 38.99%
PBT 317,643 285,678 271,415 120,488 64,710 36,606 27,082 50.67%
Tax -13,628 -29,135 -44,993 -23,058 -7,670 -7,944 -12,679 1.20%
NP 304,015 256,543 226,422 97,430 57,040 28,662 14,403 66.16%
-
NP to SH 256,387 221,631 192,417 86,209 44,180 25,272 12,507 65.35%
-
Tax Rate 4.29% 10.20% 16.58% 19.14% 11.85% 21.70% 46.82% -
Total Cost 1,478,632 890,149 624,479 539,004 308,077 274,431 232,324 36.09%
-
Net Worth 1,089,842 740,920 667,267 339,042 257,313 211,825 145,973 39.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 55,557 48,118 21,783 11,553 12,377 9,601 8,116 37.75%
Div Payout % 21.67% 21.71% 11.32% 13.40% 28.02% 37.99% 64.90% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,089,842 740,920 667,267 339,042 257,313 211,825 145,973 39.75%
NOSH 544,921 454,552 409,366 372,573 367,590 141,217 135,160 26.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.05% 22.37% 26.61% 15.31% 15.62% 9.46% 5.84% -
ROE 23.53% 29.91% 28.84% 25.43% 17.17% 11.93% 8.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 327.14 252.27 207.86 170.82 99.33 214.63 182.54 10.20%
EPS 47.05 48.76 47.00 23.14 12.02 17.90 9.25 31.10%
DPS 10.20 10.59 5.32 3.10 3.37 6.80 6.00 9.23%
NAPS 2.00 1.63 1.63 0.91 0.70 1.50 1.08 10.80%
Adjusted Per Share Value based on latest NOSH - 372,573
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.08 43.15 32.02 23.95 13.74 11.41 9.28 39.00%
EPS 9.65 8.34 7.24 3.24 1.66 0.95 0.47 65.40%
DPS 2.09 1.81 0.82 0.43 0.47 0.36 0.31 37.40%
NAPS 0.4101 0.2788 0.2511 0.1276 0.0968 0.0797 0.0549 39.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.72 1.97 3.21 2.70 0.98 2.64 0.82 -
P/RPS 0.83 0.78 1.54 1.58 0.99 1.23 0.45 10.73%
P/EPS 5.78 4.04 6.83 11.67 8.15 14.75 8.86 -6.86%
EY 17.30 24.75 14.64 8.57 12.26 6.78 11.28 7.38%
DY 3.75 5.37 1.66 1.15 3.44 2.58 7.32 -10.53%
P/NAPS 1.36 1.21 1.97 2.97 1.40 1.76 0.76 10.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 23/11/10 11/11/09 24/11/08 13/11/07 27/11/06 -
Price 2.58 2.15 3.03 3.08 0.79 2.73 0.98 -
P/RPS 0.79 0.85 1.46 1.80 0.80 1.27 0.54 6.54%
P/EPS 5.48 4.41 6.45 13.31 6.57 15.25 10.59 -10.38%
EY 18.24 22.68 15.51 7.51 15.21 6.56 9.44 11.59%
DY 3.95 4.92 1.76 1.01 4.26 2.49 6.12 -7.03%
P/NAPS 1.29 1.32 1.86 3.38 1.13 1.82 0.91 5.98%

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