[MUDAJYA] YoY TTM 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- 6.2%
YoY- 123.2%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,505,180 1,782,647 1,146,692 850,901 636,434 365,117 303,093 30.58%
PBT 213,862 317,643 285,678 271,415 120,488 64,710 36,606 34.16%
Tax -11,044 -13,628 -29,135 -44,993 -23,058 -7,670 -7,944 5.63%
NP 202,818 304,015 256,543 226,422 97,430 57,040 28,662 38.51%
-
NP to SH 175,483 256,387 221,631 192,417 86,209 44,180 25,272 38.08%
-
Tax Rate 5.16% 4.29% 10.20% 16.58% 19.14% 11.85% 21.70% -
Total Cost 1,302,362 1,478,632 890,149 624,479 539,004 308,077 274,431 29.60%
-
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 59,780 55,557 48,118 21,783 11,553 12,377 9,601 35.59%
Div Payout % 34.07% 21.67% 21.71% 11.32% 13.40% 28.02% 37.99% -
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 13.47% 17.05% 22.37% 26.61% 15.31% 15.62% 9.46% -
ROE 14.38% 23.53% 29.91% 28.84% 25.43% 17.17% 11.93% -
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 277.53 327.14 252.27 207.86 170.82 99.33 214.63 4.37%
EPS 32.36 47.05 48.76 47.00 23.14 12.02 17.90 10.36%
DPS 11.00 10.20 10.59 5.32 3.10 3.37 6.80 8.33%
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 56.64 67.08 43.15 32.02 23.95 13.74 11.41 30.57%
EPS 6.60 9.65 8.34 7.24 3.24 1.66 0.95 38.09%
DPS 2.25 2.09 1.81 0.82 0.43 0.47 0.36 35.68%
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 0.98 0.83 0.78 1.54 1.58 0.99 1.23 -3.71%
P/EPS 8.41 5.78 4.04 6.83 11.67 8.15 14.75 -8.93%
EY 11.90 17.30 24.75 14.64 8.57 12.26 6.78 9.82%
DY 4.04 3.75 5.37 1.66 1.15 3.44 2.58 7.75%
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 1.01 0.79 0.85 1.46 1.80 0.80 1.27 -3.74%
P/EPS 8.65 5.48 4.41 6.45 13.31 6.57 15.25 -9.00%
EY 11.56 18.24 22.68 15.51 7.51 15.21 6.56 9.89%
DY 3.93 3.95 4.92 1.76 1.01 4.26 2.49 7.89%
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