[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.11%
YoY- 67.79%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 616,208 501,500 422,382 392,208 363,372 321,792 273,981 71.74%
PBT 112,998 78,660 65,521 68,912 76,776 78,144 42,039 93.43%
Tax -24,300 -20,260 -8,185 -9,112 -9,024 -9,460 -5,874 157.92%
NP 88,698 58,400 57,336 59,800 67,752 68,684 36,165 81.96%
-
NP to SH 81,046 56,176 45,117 46,334 53,328 52,300 30,140 93.48%
-
Tax Rate 21.50% 25.76% 12.49% 13.22% 11.75% 12.11% 13.97% -
Total Cost 527,510 443,100 365,046 332,408 295,620 253,108 237,816 70.16%
-
Net Worth 305,412 290,565 272,418 261,566 251,743 243,670 88,984 127.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,469 - 12,314 8,967 5,958 - 4,592 -1.79%
Div Payout % 5.51% - 27.30% 19.35% 11.17% - 15.24% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 305,412 290,565 272,418 261,566 251,743 243,670 88,984 127.70%
NOSH 372,454 372,519 373,176 373,666 148,960 148,579 143,523 88.95%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.39% 11.65% 13.57% 15.25% 18.65% 21.34% 13.20% -
ROE 26.54% 19.33% 16.56% 17.71% 21.18% 21.46% 33.87% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 165.45 134.62 113.19 104.96 243.94 216.58 190.90 -9.10%
EPS 21.76 15.08 12.09 12.40 35.80 35.20 8.42 88.42%
DPS 1.20 0.00 3.30 2.40 4.00 0.00 3.20 -48.02%
NAPS 0.82 0.78 0.73 0.70 1.69 1.64 0.62 20.50%
Adjusted Per Share Value based on latest NOSH - 367,590
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.81 26.70 22.49 20.88 19.35 17.13 14.59 71.73%
EPS 4.32 2.99 2.40 2.47 2.84 2.78 1.60 94.01%
DPS 0.24 0.00 0.66 0.48 0.32 0.00 0.24 0.00%
NAPS 0.1626 0.1547 0.1451 0.1393 0.134 0.1297 0.0474 127.62%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.12 0.91 0.85 0.98 2.57 2.62 2.95 -
P/RPS 0.68 0.68 0.75 0.93 1.05 1.21 1.55 -42.29%
P/EPS 5.15 6.03 7.03 7.90 7.18 7.44 14.05 -48.81%
EY 19.43 16.57 14.22 12.65 13.93 13.44 7.12 95.40%
DY 1.07 0.00 3.88 2.45 1.56 0.00 1.08 -0.61%
P/NAPS 1.37 1.17 1.16 1.40 1.52 1.60 4.76 -56.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 13/05/09 25/02/09 24/11/08 26/08/08 16/05/08 26/02/08 -
Price 2.59 1.18 0.88 0.79 0.98 2.76 2.78 -
P/RPS 1.57 0.88 0.78 0.75 0.40 1.27 1.46 4.96%
P/EPS 11.90 7.82 7.28 6.37 2.74 7.84 13.24 -6.87%
EY 8.40 12.78 13.74 15.70 36.53 12.75 7.55 7.37%
DY 0.46 0.00 3.75 3.04 4.08 0.00 1.15 -45.74%
P/NAPS 3.16 1.51 1.21 1.13 0.58 1.68 4.48 -20.77%

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