[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.14%
YoY- 85.42%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 392,208 363,372 321,792 273,981 270,693 242,358 226,056 44.24%
PBT 68,912 76,776 78,144 42,039 37,776 37,208 34,028 59.86%
Tax -9,112 -9,024 -9,460 -5,874 -7,330 -9,398 -9,368 -1.82%
NP 59,800 67,752 68,684 36,165 30,445 27,810 24,660 80.20%
-
NP to SH 46,334 53,328 52,300 30,140 27,614 24,250 22,076 63.70%
-
Tax Rate 13.22% 11.75% 12.11% 13.97% 19.40% 25.26% 27.53% -
Total Cost 332,408 295,620 253,108 237,816 240,248 214,548 201,396 39.53%
-
Net Worth 261,566 251,743 243,670 88,984 211,768 200,254 155,767 41.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,967 5,958 - 4,592 7,529 5,486 - -
Div Payout % 19.35% 11.17% - 15.24% 27.27% 22.62% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 261,566 251,743 243,670 88,984 211,768 200,254 155,767 41.14%
NOSH 373,666 148,960 148,579 143,523 141,179 137,160 134,282 97.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.25% 18.65% 21.34% 13.20% 11.25% 11.47% 10.91% -
ROE 17.71% 21.18% 21.46% 33.87% 13.04% 12.11% 14.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.96 243.94 216.58 190.90 191.74 176.70 168.34 -26.95%
EPS 12.40 35.80 35.20 8.42 19.56 17.68 16.44 -17.09%
DPS 2.40 4.00 0.00 3.20 5.33 4.00 0.00 -
NAPS 0.70 1.69 1.64 0.62 1.50 1.46 1.16 -28.52%
Adjusted Per Share Value based on latest NOSH - 142,863
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.88 19.35 17.13 14.59 14.41 12.90 12.04 44.20%
EPS 2.47 2.84 2.78 1.60 1.47 1.29 1.18 63.41%
DPS 0.48 0.32 0.00 0.24 0.40 0.29 0.00 -
NAPS 0.1393 0.134 0.1297 0.0474 0.1128 0.1066 0.0829 41.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.98 2.57 2.62 2.95 2.64 3.39 2.25 -
P/RPS 0.93 1.05 1.21 1.55 1.38 1.92 1.34 -21.55%
P/EPS 7.90 7.18 7.44 14.05 13.50 19.17 13.69 -30.61%
EY 12.65 13.93 13.44 7.12 7.41 5.22 7.31 43.99%
DY 2.45 1.56 0.00 1.08 2.02 1.18 0.00 -
P/NAPS 1.40 1.52 1.60 4.76 1.76 2.32 1.94 -19.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 -
Price 0.79 0.98 2.76 2.78 2.73 2.60 2.81 -
P/RPS 0.75 0.40 1.27 1.46 1.42 1.47 1.67 -41.26%
P/EPS 6.37 2.74 7.84 13.24 13.96 14.71 17.09 -48.11%
EY 15.70 36.53 12.75 7.55 7.16 6.80 5.85 92.77%
DY 3.04 4.08 0.00 1.15 1.95 1.54 0.00 -
P/NAPS 1.13 0.58 1.68 4.48 1.82 1.78 2.42 -39.72%

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