[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.99%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 226,056 285,933 247,813 211,800 190,076 293,113 309,661 -18.94%
PBT 34,028 31,273 31,028 29,884 24,876 24,031 26,960 16.80%
Tax -9,368 -12,248 -13,432 -13,760 -13,468 -9,307 -8,936 3.20%
NP 24,660 19,025 17,596 16,124 11,408 14,724 18,024 23.26%
-
NP to SH 22,076 16,255 15,592 14,116 10,012 12,318 15,340 27.49%
-
Tax Rate 27.53% 39.16% 43.29% 46.04% 54.14% 38.73% 33.15% -
Total Cost 201,396 266,908 230,217 195,676 178,668 278,389 291,637 -21.88%
-
Net Worth 155,767 150,958 145,837 143,323 143,415 141,398 140,072 7.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,434 7,201 5,408 - 8,157 7,252 -
Div Payout % - 58.04% 46.19% 38.31% - 66.23% 47.28% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 155,767 150,958 145,837 143,323 143,415 141,398 140,072 7.34%
NOSH 134,282 134,784 135,034 135,210 135,297 135,960 135,992 -0.84%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.91% 6.65% 7.10% 7.61% 6.00% 5.02% 5.82% -
ROE 14.17% 10.77% 10.69% 9.85% 6.98% 8.71% 10.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 168.34 212.14 183.52 156.64 140.49 215.59 227.70 -18.25%
EPS 16.44 12.10 11.55 10.44 7.40 9.06 11.28 28.57%
DPS 0.00 7.00 5.33 4.00 0.00 6.00 5.33 -
NAPS 1.16 1.12 1.08 1.06 1.06 1.04 1.03 8.25%
Adjusted Per Share Value based on latest NOSH - 135,163
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.04 15.22 13.20 11.28 10.12 15.61 16.49 -18.93%
EPS 1.18 0.87 0.83 0.75 0.53 0.66 0.82 27.48%
DPS 0.00 0.50 0.38 0.29 0.00 0.43 0.39 -
NAPS 0.0829 0.0804 0.0777 0.0763 0.0764 0.0753 0.0746 7.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.25 1.07 0.82 0.76 0.76 0.85 0.78 -
P/RPS 1.34 0.50 0.45 0.49 0.54 0.39 0.34 149.71%
P/EPS 13.69 8.87 7.10 7.28 10.27 9.38 6.91 57.80%
EY 7.31 11.27 14.08 13.74 9.74 10.66 14.46 -36.56%
DY 0.00 6.54 6.50 5.26 0.00 7.06 6.84 -
P/NAPS 1.94 0.96 0.76 0.72 0.72 0.82 0.76 86.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 23/11/05 -
Price 2.81 2.64 0.98 0.75 0.76 0.82 0.80 -
P/RPS 1.67 1.24 0.53 0.48 0.54 0.38 0.35 183.69%
P/EPS 17.09 21.89 8.49 7.18 10.27 9.05 7.09 79.87%
EY 5.85 4.57 11.78 13.92 9.74 11.05 14.10 -44.40%
DY 0.00 2.65 5.44 5.33 0.00 7.32 6.67 -
P/NAPS 2.42 2.36 0.91 0.71 0.72 0.79 0.78 112.86%

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