[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 35.81%
YoY- 120.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 273,981 270,693 242,358 226,056 285,933 247,813 211,800 18.66%
PBT 42,039 37,776 37,208 34,028 31,273 31,028 29,884 25.46%
Tax -5,874 -7,330 -9,398 -9,368 -12,248 -13,432 -13,760 -43.21%
NP 36,165 30,445 27,810 24,660 19,025 17,596 16,124 71.09%
-
NP to SH 30,140 27,614 24,250 22,076 16,255 15,592 14,116 65.58%
-
Tax Rate 13.97% 19.40% 25.26% 27.53% 39.16% 43.29% 46.04% -
Total Cost 237,816 240,248 214,548 201,396 266,908 230,217 195,676 13.84%
-
Net Worth 88,984 211,768 200,254 155,767 150,958 145,837 143,323 -27.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,592 7,529 5,486 - 9,434 7,201 5,408 -10.30%
Div Payout % 15.24% 27.27% 22.62% - 58.04% 46.19% 38.31% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 88,984 211,768 200,254 155,767 150,958 145,837 143,323 -27.15%
NOSH 143,523 141,179 137,160 134,282 134,784 135,034 135,210 4.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.20% 11.25% 11.47% 10.91% 6.65% 7.10% 7.61% -
ROE 33.87% 13.04% 12.11% 14.17% 10.77% 10.69% 9.85% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 190.90 191.74 176.70 168.34 212.14 183.52 156.64 14.05%
EPS 8.42 19.56 17.68 16.44 12.10 11.55 10.44 -13.32%
DPS 3.20 5.33 4.00 0.00 7.00 5.33 4.00 -13.78%
NAPS 0.62 1.50 1.46 1.16 1.12 1.08 1.06 -29.99%
Adjusted Per Share Value based on latest NOSH - 134,282
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.59 14.41 12.90 12.04 15.22 13.20 11.28 18.65%
EPS 1.60 1.47 1.29 1.18 0.87 0.83 0.75 65.49%
DPS 0.24 0.40 0.29 0.00 0.50 0.38 0.29 -11.82%
NAPS 0.0474 0.1128 0.1066 0.0829 0.0804 0.0777 0.0763 -27.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.95 2.64 3.39 2.25 1.07 0.82 0.76 -
P/RPS 1.55 1.38 1.92 1.34 0.50 0.45 0.49 115.03%
P/EPS 14.05 13.50 19.17 13.69 8.87 7.10 7.28 54.82%
EY 7.12 7.41 5.22 7.31 11.27 14.08 13.74 -35.40%
DY 1.08 2.02 1.18 0.00 6.54 6.50 5.26 -65.09%
P/NAPS 4.76 1.76 2.32 1.94 0.96 0.76 0.72 251.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 -
Price 2.78 2.73 2.60 2.81 2.64 0.98 0.75 -
P/RPS 1.46 1.42 1.47 1.67 1.24 0.53 0.48 109.50%
P/EPS 13.24 13.96 14.71 17.09 21.89 8.49 7.18 50.20%
EY 7.55 7.16 6.80 5.85 4.57 11.78 13.92 -33.41%
DY 1.15 1.95 1.54 0.00 2.65 5.44 5.33 -63.92%
P/NAPS 4.48 1.82 1.78 2.42 2.36 0.91 0.71 240.32%

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