Company Description Mudajaya Group Berhad (Mudajaya) is an investment holding company. The Company's business segments comprise: Construction, which is engaged in the undertaking civil engineering, constructions works and engineering and equipment procurement provider; Property development, which is engaged in the development of residential and commercial properties; Trading and plant hiring, which includes trading in construction materials and hire of plants, and Manufacturing, which is engaged in manufacturing of construction related products. Some of its subsidiaries include Mudajaya Power International Sdn. Bhd., Angsana Fajar Sdn. Bhd., MJC City Development Sdn. Bhd., MJC Development Sdn. Bhd., MJC Industries Sdn. Bhd., MJC Trading Sdn. Bhd., Great Hill International Ltd., Mudajaya International Ltd., Oracle International Co., Ltd., MJC Plantations Sdn. Bhd., MJC Management Services Sdn. Bhd. and Mudajaya International Investment Ltd. The Group operates in Malaysia and India.
Company Info
Listing Date 2004-05-10 IPO Price 1.28 Market Capital (Capital Size) 1,472,243,704 (Large) Par Value RM 0.20 Board Main Sector Construction Major Industry Civil Engineering Sub Industry Trading & Plant Hiring Website http://www.mudajaya.com
My Analysis
Forecast P/E now (2.74-0.09)/0.5923 = 4.47 (Moderate) Target Price 4.15+0.09 = 4.24 (PE 7.0, EPS 0.5923, DPS 0.09) Decision BUY if stock price sustain above SMA20 and got stronger buy volume than sell or wait rebound whenever stock price below SMA20 Comment Revenue increased 2.3% and was second consecutive quarter increasing and also higher than preceding year corresponding quarter 97.5%, eps decreased 2.9% but higher than preceding year corresponding quarter 78.4%, cash generated from operating more than enough to cover all expenses, operating profit margin increased but still not back to above 22%, stronger liquidity ratio at moderate level now, higher gearing ratio but still at below moderate level now, higher debt ratio but still far from historical high, all repayment period is good, primary profit contribution division - construction still growth
First Support Price 2.65 Second Support Price 2.5 Risk Rating MODERATE
Research House
Alliance Target Price 4.53 (2012-04-18) HLG Target Price 4.27 (2012-04-19) Jupiter Target Price 2.98 (2012-05-11) CIMB Target Price 3.45 (2012-05-21) OSK Target Price 2.66 (2012-05-22)
Accounting Ratio
Return on Equity 32.31% Dividend Yield 3.36% Gross Profit Margin 0.00% Operating Profit Margin 21.59% Net Profit Margin 21.34% Tax Rate 4.99% Asset Turnover 1.0227 Net Asset Value Per Share 1.84 Net Tangible Asset per share 1.84 Price/Net Tangible Asset Per Share 1.46 Cash Per Share 0.45 Liquidity Current Ratio 2.3642 Liquidity Quick Ratio 2.2188 Liquidity Cash Ratio 0.5614 Gearing Debt to Equity Ratio 0.4384 Gearing Debt to Asset Ratio 0.2895 Working capital per thousand Ringgit sale 38.6% Days to sell the inventory 19 Days to collect the receivables 171 Days to pay the payables 127
Technical Analysis
SMA 20 2.647 (Uptrend 1 day) SMA 50 2.753 (Downtrend) SMA 100 2.73 (Uptrend) SMA 200 2.537 (Downtrend) MACD (26d/12d) -0.04216 ( 0.010542 ) Signal (9) -0.046904 ( 0.001186 ) MACD Histogram 0.004744 (Bullish trend 1 day)Bolinger Upper Band 2.809 Bolinger Lower Band 2.485
My notes based on 2012 quarter 1 report (number in '000):- MUDAJYA latest news (English) MUDAJYA latest news (Chinese) Financial Quarter Summary
a_date year qrt h_price l_price div roe c_roe rev c_rev pbt c_pbt prof c_prof eps c_eps asset liab mino equi cfo cfi cff cash fcf net final share c_share m_cap date gros_m oper_m prof_m vat asset_t pe navps ntaps p/ntaps cps l_cur l_qui l_cash g_de g_da avg_w inv_d rec_d pay_d 2012-05-28 2012 1 N/A N/A 0.04 7.37% 7.37% 440491 440491 94014 94014 74242 74242 0.1349 0.1349 1529728 442905 76635 1086823 97043 3395 59 154816 93648 93707 248523 550447 550447 1475197 2012-03-31 - 21.59% 21.34% 4.99% 1.0227 - 1.84 1.84 1.46 0.45 2.3642 2.2188 0.5614 0.4384 0.2895 38.6% 19 171 127 2012-02-23 2011 4 3.28 2.5 0.025 8.74% 30.36% 430662 1347059 82471 293948 66492 231032 0.1390 0.4831 1410280 402555 61551 1007725 108650 177747 31001 254915 69097 100098 154817 478191 478191 1377190 2011-12-31 - 18.85% 19.15% 0.12% 0.9552 5.961 1.98 1.98 1.45 0.32 2.2481 2.0825 0.3848 0.4255 0.2854 37.3% 23 185 134 2011-11-22 2011 3 3.07 2.15 - 8.28% 21.62% 337207 916397 80403 211477 63001 164540 0.1386 0.3619 1229523 273130 67948 956393 53359 118236 9638 254915 64877 55239 199676 454618 454618 977428 2011-09-30 - 23.93% 23.84% 5.84% 0.9326 - 1.95 1.95 1.1 0.44 2.869 2.6242 0.7318 0.3074 0.2221 44.5% 28 164 110 2011-08-23 2011 2 2.79 1.8 0.025 7.92% 13.34% 356112 579190 78234 131074 60294 101539 0.1477 0.2488 1111840 259902 55243 851938 8641 46655 5 254915 55296 55301 199614 408219 408115 1122602 2011-06-30 - 22.84% 21.97% 8.30% 0.9 - 1.95 1.95 1.41 0.49 2.6652 2.4023 0.7688 0.3262 0.2338 43.2% 34 155 123 2011-05-27 2011 1 4.75 2.41 0.03 5.42% 5.42% 223078 223078 52840 52840 41245 41245 0.1011 0.1011 1042618 238410 43799 804208 2310 3574 N/A 254915 5884 5884 249031 407962 407962 1852147 2011-03-31 - 23.69% 23.69% 10.85% 0.8183 - 1.86 1.86 2.44 0.61 2.7004 2.3855 1.0457 0.3135 0.2287 47.5% 46 137 137 2011-02-18 2010 4 5.2 4.42 0.03 13.50% 50.93% 230295 870248 74201 278206 57091 215373 0.1396 0.5265 1119707 358719 37935 760988 195735 227507 170613 116074 31772 138841 254915 408961 409052 2093880 2010-12-31 - 30.98% 32.22% 16.46% 0.7765 9.7243 1.77 1.77 2.89 0.62 1.9906 1.7787 0.7111 0.4961 0.3204 40.8% 47 161 210 2010-11-23 2010 3 5.44 3.75 - 11.01% 35.80% 191153 639138 61677 212385 46545 151362 0.1137 0.3697 1021832 285521 72527 736311 26186 127039 171202 116074 100853 70349 186423 409367 409367 1653842 2010-09-30 - 31.64% 32.27% 17.26% 0.8327 - 1.62 1.62 2.49 0.46 2.1998 1.9293 0.6535 0.4301 0.2794 40.2% 49 156 162 2010-08-25 2010 2 4.64 3.84 0.015 12.82% 24.78% 208631 447985 73448 150683 54220 104792 0.1324 0.2559 977484 271563 68038 705921 33658 16215 176898 116074 49873 127025 243099 409531 409531 1695458 2010-06-30 - 35.20% 35.20% 17.76% 0.8797 - 1.56 1.56 2.65 0.59 2.5155 2.2208 0.896 0.4257 0.2778 47.8% 49 153 151 2010-05-12 2010 1 6.1 3.75 0.01 11.97% 11.97% 239354 239354 77258 77258 50596 50596 0.1235 0.1235 910978 253898 61855 657080 17659 15549 176902 116074 2110 179012 295086 409624 409624 2084986 2010-03-31 - 32.28% 32.28% 16.29% 0.9154 - 1.45 1.45 3.51 0.72 2.4344 2.1195 1.1634 0.4266 0.2787 43.6% 48 106 143 2010-02-10 2009 4 5.55 4.8 0.02 13.50% 38.44% 211763 719971 59022 165673 41054 116897 0.1102 0.3138 710962 288122 47781 422840 215417 168307 811 69775 47110 46299 116074 372385 372521 1824686 2009-12-31 - 27.96% 27.87% 14.75% 1.0127 15.6151 1.01 1.01 4.85 0.31 1.5078 1.2252 0.4032 0.7682 0.4053 20.3% 54 120 181 2009-11-11 2009 3 5.25 4.08 - 11.61% 24.94% 200104 508208 50152 106651 35320 75844 0.0948 0.2036 628383 247162 41596 381221 178299 97389 812 69775 80910 80098 149873 372385 372514 1526778 2009-09-30 - 25.06% 25.06% 19.06% 1.0128 - 0.91 0.91 4.51 0.4 1.696 1.3372 0.607 0.7277 0.3933 27.0% 63 103 163 2009-08-26 2009 2 4.1 3.23 0.01 8.71% 13.32% 182729 308104 36834 56499 26479 40523 0.0711 0.1088 531499 190267 36322 341232 99317 26747 808 69775 72570 71762 141537 372386 372386 1284731 2009-06-30 - 20.16% 20.16% 19.23% 1.0326 - 0.82 0.82 4.21 0.38 2.0246 1.5672 0.7449 0.624 0.358 35.5% 68 104 140 2009-05-13 2009 1 3.74 1.4 0.0060 4.62% 4.62% 125375 125375 19665 19665 14044 14044 0.0377 0.0377 452354 129933 33052 322421 72086 17144 517 69775 54942 54425 124200 372598 372598 584978 2009-03-31 - 15.68% 15.68% 25.76% 1.0331 - 0.78 0.78 2.01 0.33 2.4304 1.8032 0.9578 0.449 0.2872 39.7% 74 86 113 2009-02-25 2008 4 1.6 1.11 0.015 4.08% 17.77% 128226 422382 13837 65521 10366 45117 0.0278 0.1209 408125 103993 32372 304132 16849 31652 189 84767 14803 14992 69775 373052 373052 440201 2008-12-31 - 10.64% 10.79% 9.76% 1.0349 9.7569 0.73 0.73 1.62 0.19 2.9427 2.0342 0.6726 0.3827 0.2548 47.7% 96 122 103 2008-11-24 2008 3 1.18 0.945 - 3.19% 13.69% 112470 294156 13296 51684 8087 34751 0.0217 0.0931 383455 91300 30252 292155 30440 28545 N/A 84767 58985 58985 25782 372673 373265 391306 2008-09-30 - 11.68% 11.82% 17.46% 0.9522 - 0.7 0.7 1.5 0.07 3.0862 2.1345 0.2832 0.3486 0.2381 52.0% 105 168 107 2008-08-26 2008 2 1.34 0.92 0.01 5.35% 10.50% 101238 181686 18852 38388 13589 26664 0.0910 0.1790 371769 91267 27665 280502 14270 12945 N/A 84767 27215 27215 57552 149330 148961 194129 2008-06-30 - 18.57% 18.62% 11.39% 0.8997 - 1.7 1.7 0.76 0.39 3.0513 2.3377 0.6324 0.361 0.2455 55.8% 87 169 118 2008-05-16 2008 1 3.7 1.15 0.02 5.15% 5.15% 80448 80448 19536 19536 13075 13075 0.0880 0.0880 353333 83331 24549 270002 14216 50 N/A 84767 14166 14166 70601 148580 148580 546774 2008-03-31 - 24.23% 24.28% 12.11% 0.8432 - 1.65 1.65 2.23 0.48 3.2745 2.5944 0.8498 0.3395 0.2358 63.4% 84 178 121 2008-02-26 2007 4 3.8 3.36 0.04 5.74% 18.36% 70961 273981 13026 42039 9429 30140 0.0657 0.2100 362461 108599 20842 253862 54483 69209 53756 45737 14726 39030 84767 143524 143524 531038 2007-12-31 - 18.19% 18.36% 6.42% 0.7559 17.6191 1.62 1.62 2.28 0.59 2.5883 2.1094 0.7824 0.4661 0.2996 62.8% 81 192 168 2007-11-13 2007 3 4.04 3.36 - 5.23% 12.61% 81841 203020 9728 28332 8586 20711 0.0608 0.1467 315785 74937 17012 240848 17849 47052 61316 45737 29203 32113 77850 141217 141217 514029 2007-09-30 - 11.83% 11.89% 8.21% 0.9598 - 1.59 1.59 2.29 0.55 3.511 2.8366 1.0475 0.3348 0.2373 61.6% 69 160 97 2007-08-28 2007 2 3.76 3.6 0.02 4.02% 7.38% 64665 121179 10097 18604 6606 12125 0.0482 0.0884 269875 35082 16669 234793 4449 1835 62010 45737 6284 55726 101463 137161 137161 619967 2007-06-30 - 15.61% 15.61% 23.34% 0.8198 - 1.59 1.59 2.84 0.74 7.4831 5.9787 2.9442 0.1608 0.13 101.0% 97 173 54 2007-05-16 2007 1 N/A N/A 0.02 3.36% 3.36% 56514 56514 8507 8507 5519 5519 0.0411 0.0411 209267 38222 15386 171045 5920 1306 33 45737 4614 4647 41090 134282 134282 402846 2007-03-31 - 15.05% 15.05% 27.53% 0.7483 - 1.16 1.16 2.59 0.31 5.2482 3.627 1.0956 0.2455 0.1826 101.8% 159 221 92 2007-02-26 2006 4 N/A N/A 0.03 N/A N/A 100073 285933 8274 31273 4561 16255 0.0340 0.1210 210594 46407 14740 164187 9875 764 9737 64585 9111 18848 45737 134147 134339 190488 2006-12-31 - 8.25% 8.27% 29.56% 0.4752 11.7356 1.11 1.11 1.28 0.34 4.3093 2.8666 1.001 0.3105 0.2204 151.1% 262 311 172
Financial Quarter Balance Sheet
year qrt Deferred tax assets (A-0) Investment in associated companies (A-0) Other investments (A-0) Property, plant and equipment (A-0) Amount due from associated companies (A-1) Cash and cash equivalents (A-1) Inventories (A-1) Property development costs (A-1) Trade receivables (A-1) Deferred tax liabilities (L-0) Amount due to associated companies (L-1) Current tax liabilities (L-1) Dividend payable (L-1) Trade and other payables (L-1) Minority interest (M-1) 2012 1 - 404497 102 78620 - 248523 9599 54765 733622 256 - 16534 - 426115 76635 2011 4 - 430659 102 75114 - 154817 12812 53793 682983 256 - 15337 - 386962 61551 2011 3 - 383594 102 62959 - 199676 13829 52976 516387 256 - 13444 - 259430 67948 2011 2 - 369187 102 50548 - 199614 14075 54179 424135 256 - 12752 - 246894 55243 2011 1 - 351961 102 47437 - 249031 9934 65057 319096 256 - 14032 - 224122 43799 2010 4 - 362661 102 43384 - 254915 12286 63693 382666 256 - 20791 - 337672 37935 2010 3 - 353406 102 40806 - 186423 12993 64166 363936 256 - 28335 - 256930 72527 2010 2 - 256279 102 38629 - 243099 13690 66263 359422 256 - 23482 - 247825 68038 2010 1 - 256279 102 37130 - 295086 14998 64869 242514 256 - 15092 - 238550 61855 2009 4 - 240398 102 36406 - 116074 14587 66776 236619 256 - 12524 - 275342 47781 2009 3 - 177531 102 32002 - 149873 15734 72859 180282 256 - 17110 - 229796 41596 2009 2 - 116424 102 30270 - 141537 13957 72965 156244 256 - 10894 - 179117 36322 2009 1 - 107460 102 29630 - 124200 14114 67210 109638 256 - 5237 - 124440 33052 2008 4 - 90872 102 11880 - 69775 15251 78997 141248 256 - 3223 - 100514 32372 2008 3 - 90872 102 11501 - 25782 12215 74435 168548 256 - 3028 - 88016 30252 2008 2 - 82606 102 11355 - 57552 13252 51695 155207 256 - 2884 - 88127 27665 2008 1 - 69346 102 11857 - 70601 14581 41918 144928 256 - 1474 - 81601 24549 2007 4 - 69346 102 12592 - 84767 16378 35499 143777 256 - 1174 - 107169 20842 2007 3 364 41040 102 13350 2132 77850 14592 35529 130826 620 81 1155 2180 70901 17012 2007 2 364 - 134 11496 2471 101463 16376 35468 102103 620 72 3613 2183 28594 16669 2007 1 - - 134 12294 3513 41090 16077 44728 91431 716 113 2398 - 34995 15386 2006 4 - - 134 13566 - 45737 17153 48764 85240 716 137 2324 - 43230 14740
Financial Quarter Income Statement
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Minority interest Finance/interest income Share of profit/ (loss) of associates Depreciation & amortisation (Allowance)/Writeback of allowance for doubtful receivables Foreign exchange (loss)/gain Currency translation difference 2012 1 440491 4688 1977 821 350152 15084 1001 101 890 - 4821 - 2011 4 430662 96 - 5125 354998 15883 1084 226 677 - 1049 - 2011 3 337207 4697 - 2043 258548 12705 - 299 - - - - 2011 2 356112 6496 - 556 275333 11444 - 3101 - - - - 2011 1 223078 5731 - 1144 171382 5864 - - - - - - 2010 4 230295 12211 - 232 168289 4899 2347 498 742 1758 11618 - 2010 3 191153 10643 - 1223 131903 4489 - - - - - 1204 2010 2 208631 13046 - 1138 136321 6182 - - - - - - 2010 1 239354 12588 - 1444 163563 14074 - - - - 23 - 2009 4 211763 8708 - 720 153267 9260 - 194 - - - - 2009 3 200104 9557 - 611 150563 5275 - - - - - - 2009 2 182729 7085 - 587 146482 3270 - - - - - - 2009 1 125375 5065 - 295 106005 556 - - - - - - 2008 4 128226 1351 - 653 115237 2120 - 195 - - - - 2008 3 112470 2322 - 193 99530 2887 - 163 - - - - 2008 2 101238 2147 - 438 82881 3116 - 57 - - - - 2008 1 80448 2365 - 491 61447 4096 - 44 - - - - 2007 4 70961 836 - 823 58876 2761 - 118 - - - - 2007 3 81841 799 - 538 72699 343 - 48 - - - - 2007 2 64665 2357 - 282 54850 1134 - - - - - - 2007 1 56514 2342 - 265 48272 646 - - - - - - 2006 4 100073 2446 - 471 92283 1267 41 28 - - - -
Financial Quarter Segments Revenue
year qrt Elimination/Adjustment Property development Construction Manufacturing Trading and Plant hiring 2012 1 13140 6826 417514 10792 18499 2011 4 19938 16136 415294 7709 11461 2011 3 41520 6945 343992 8352 19438 2011 2 48537 18310 340375 18292 27672 2011 1 15734 3624 200831 17121 17236 2010 4 32738 5506 224885 11656 20986 2010 3 8135 5291 162188 14655 17154 2010 2 25288 5261 200290 12506 15862 2010 1 4070 4552 209652 14463 14757 2009 4 8950 14925 167251 21453 17084 2009 3 8087 5843 175401 9348 17599 2009 2 11044 3842 156229 11082 22620 2009 1 7700 4635 105409 8965 14066 2008 4 8155 11718 99704 11441 13518 2008 3 14689 2263 92949 13861 18086 2008 2 8769 726 80719 13082 16932 2008 1 10455 12101 50635 12672 15495 2007 4 10920 12681 46000 9999 13201 2007 3 10630 15437 64631 7938 4465 2007 2 10501 25915 34603 9296 5352 2007 1 10661 19104 36104 6945 5022 2006 4 15859 31818 59184 5438 19492
Financial Quarter Segments Profit
year qrt Property development Construction Manufacturing Trading and Plant hiring 2012 1 1333 88632 725 470 2011 4 816 81024 3978 588 2011 3 1459 74072 2593 535 2011 2 1913 76775 1336 755 2011 1 797 50631 1414 448 2010 4 3263 75898 853 689 2010 3 2246 57959 2690 847 2010 2 45 70934 723 608 2010 1 50 73253 1786 702 2009 4 574 57066 2486 654 2009 3 60 47677 719 1085 2009 2 369 32754 1899 1225 2009 1 235 18860 154 121 2008 4 1752 10685 452 100 2008 3 124 12759 26 31 2008 2 65 18214 16 62 2008 1 2046 16617 249 89 2007 4 230 12370 77 243 2007 3 1227 7990 122 197 2007 2 4770 4500 327 218 2007 1 2656 5314 227 45 2006 4 7970 256 138 288
Short form reference a_date = announcement date, yr = financial year end, qrt = quarterh_price = stock highest price during the quarter, l_price = stock lowest price during the quarterdiv = dividend recommend or declare in the quarter, roe = return on equityc_roe = cumulative of return on equity during the financial yearrev = revenue in the current quarter, c_rev = cumulative of revenue during the financial yearpbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial yeareps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial yearasset = total asset, liab = total liability, mino = minority interest, equi = total equitycfo = net cash flow from operating activities, cfi = net cash flow from investing activitiescff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial yearfinal = cash and cash equivalents as at current financial period endedshare = diluted/basic weighted average number of ordinary sharesc_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial yearm_cap = market capital at announcement date of quarterly report, date = current financial period ended dateprof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarternavps = net asset value per share, ntaps = net tangible asset per share, cps = cash per sharel_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratiog_de = gearing debt to equity ratio, g_da = gearing debt to assets ratioavg_w = working capital per thousand Ringgit saleinv_d = days to sell the inventory, rec_d = days to collect the receivablespay_d = days to pay the payablesCURRENT ● CHANGES IN SHAREHOLDING ● ANNUAL REPORTS HISTORICAL ● CHANGES IN SHAREHOLDING ARCHIVES ● CHANGES IN SHAREHOLDING 
