[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.87%
YoY- 77.11%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 363,372 321,792 273,981 270,693 242,358 226,056 285,933 17.34%
PBT 76,776 78,144 42,039 37,776 37,208 34,028 31,273 82.08%
Tax -9,024 -9,460 -5,874 -7,330 -9,398 -9,368 -12,248 -18.44%
NP 67,752 68,684 36,165 30,445 27,810 24,660 19,025 133.38%
-
NP to SH 53,328 52,300 30,140 27,614 24,250 22,076 16,255 120.94%
-
Tax Rate 11.75% 12.11% 13.97% 19.40% 25.26% 27.53% 39.16% -
Total Cost 295,620 253,108 237,816 240,248 214,548 201,396 266,908 7.05%
-
Net Worth 251,743 243,670 88,984 211,768 200,254 155,767 150,958 40.67%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,958 - 4,592 7,529 5,486 - 9,434 -26.41%
Div Payout % 11.17% - 15.24% 27.27% 22.62% - 58.04% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 251,743 243,670 88,984 211,768 200,254 155,767 150,958 40.67%
NOSH 148,960 148,579 143,523 141,179 137,160 134,282 134,784 6.90%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.65% 21.34% 13.20% 11.25% 11.47% 10.91% 6.65% -
ROE 21.18% 21.46% 33.87% 13.04% 12.11% 14.17% 10.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 243.94 216.58 190.90 191.74 176.70 168.34 212.14 9.76%
EPS 35.80 35.20 8.42 19.56 17.68 16.44 12.10 106.23%
DPS 4.00 0.00 3.20 5.33 4.00 0.00 7.00 -31.16%
NAPS 1.69 1.64 0.62 1.50 1.46 1.16 1.12 31.58%
Adjusted Per Share Value based on latest NOSH - 141,217
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.09 15.14 12.89 12.73 11.40 10.63 13.45 17.33%
EPS 2.51 2.46 1.42 1.30 1.14 1.04 0.76 121.93%
DPS 0.28 0.00 0.22 0.35 0.26 0.00 0.44 -26.03%
NAPS 0.1184 0.1146 0.0419 0.0996 0.0942 0.0733 0.071 40.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.57 2.62 2.95 2.64 3.39 2.25 1.07 -
P/RPS 1.05 1.21 1.55 1.38 1.92 1.34 0.50 64.06%
P/EPS 7.18 7.44 14.05 13.50 19.17 13.69 8.87 -13.15%
EY 13.93 13.44 7.12 7.41 5.22 7.31 11.27 15.18%
DY 1.56 0.00 1.08 2.02 1.18 0.00 6.54 -61.57%
P/NAPS 1.52 1.60 4.76 1.76 2.32 1.94 0.96 35.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 -
Price 0.98 2.76 2.78 2.73 2.60 2.81 2.64 -
P/RPS 0.40 1.27 1.46 1.42 1.47 1.67 1.24 -52.99%
P/EPS 2.74 7.84 13.24 13.96 14.71 17.09 21.89 -75.00%
EY 36.53 12.75 7.55 7.16 6.80 5.85 4.57 300.28%
DY 4.08 0.00 1.15 1.95 1.54 0.00 2.65 33.36%
P/NAPS 0.58 1.68 4.48 1.82 1.78 2.42 2.36 -60.79%

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