[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.46%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 242,358 226,056 285,933 247,813 211,800 190,076 293,113 -11.93%
PBT 37,208 34,028 31,273 31,028 29,884 24,876 24,031 33.94%
Tax -9,398 -9,368 -12,248 -13,432 -13,760 -13,468 -9,307 0.65%
NP 27,810 24,660 19,025 17,596 16,124 11,408 14,724 52.97%
-
NP to SH 24,250 22,076 16,255 15,592 14,116 10,012 12,318 57.27%
-
Tax Rate 25.26% 27.53% 39.16% 43.29% 46.04% 54.14% 38.73% -
Total Cost 214,548 201,396 266,908 230,217 195,676 178,668 278,389 -15.98%
-
Net Worth 200,254 155,767 150,958 145,837 143,323 143,415 141,398 26.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,486 - 9,434 7,201 5,408 - 8,157 -23.29%
Div Payout % 22.62% - 58.04% 46.19% 38.31% - 66.23% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 200,254 155,767 150,958 145,837 143,323 143,415 141,398 26.19%
NOSH 137,160 134,282 134,784 135,034 135,210 135,297 135,960 0.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.47% 10.91% 6.65% 7.10% 7.61% 6.00% 5.02% -
ROE 12.11% 14.17% 10.77% 10.69% 9.85% 6.98% 8.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 176.70 168.34 212.14 183.52 156.64 140.49 215.59 -12.45%
EPS 17.68 16.44 12.10 11.55 10.44 7.40 9.06 56.35%
DPS 4.00 0.00 7.00 5.33 4.00 0.00 6.00 -23.74%
NAPS 1.46 1.16 1.12 1.08 1.06 1.06 1.04 25.45%
Adjusted Per Share Value based on latest NOSH - 135,160
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.40 10.63 13.45 11.66 9.96 8.94 13.79 -11.94%
EPS 1.14 1.04 0.76 0.73 0.66 0.47 0.58 57.10%
DPS 0.26 0.00 0.44 0.34 0.25 0.00 0.38 -22.40%
NAPS 0.0942 0.0733 0.071 0.0686 0.0674 0.0675 0.0665 26.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.39 2.25 1.07 0.82 0.76 0.76 0.85 -
P/RPS 1.92 1.34 0.50 0.45 0.49 0.54 0.39 190.24%
P/EPS 19.17 13.69 8.87 7.10 7.28 10.27 9.38 61.25%
EY 5.22 7.31 11.27 14.08 13.74 9.74 10.66 -37.95%
DY 1.18 0.00 6.54 6.50 5.26 0.00 7.06 -69.75%
P/NAPS 2.32 1.94 0.96 0.76 0.72 0.72 0.82 100.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 -
Price 2.60 2.81 2.64 0.98 0.75 0.76 0.82 -
P/RPS 1.47 1.67 1.24 0.53 0.48 0.54 0.38 147.03%
P/EPS 14.71 17.09 21.89 8.49 7.18 10.27 9.05 38.36%
EY 6.80 5.85 4.57 11.78 13.92 9.74 11.05 -27.71%
DY 1.54 0.00 2.65 5.44 5.33 0.00 7.32 -64.72%
P/NAPS 1.78 2.42 2.36 0.91 0.71 0.72 0.79 72.12%

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