[MUDAJYA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 73.52%
YoY- 136.91%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 422,382 392,208 363,372 321,792 273,981 270,693 242,358 44.57%
PBT 65,521 68,912 76,776 78,144 42,039 37,776 37,208 45.57%
Tax -8,185 -9,112 -9,024 -9,460 -5,874 -7,330 -9,398 -8.76%
NP 57,336 59,800 67,752 68,684 36,165 30,445 27,810 61.63%
-
NP to SH 45,117 46,334 53,328 52,300 30,140 27,614 24,250 50.98%
-
Tax Rate 12.49% 13.22% 11.75% 12.11% 13.97% 19.40% 25.26% -
Total Cost 365,046 332,408 295,620 253,108 237,816 240,248 214,548 42.29%
-
Net Worth 272,418 261,566 251,743 243,670 88,984 211,768 200,254 22.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,314 8,967 5,958 - 4,592 7,529 5,486 71.01%
Div Payout % 27.30% 19.35% 11.17% - 15.24% 27.27% 22.62% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 272,418 261,566 251,743 243,670 88,984 211,768 200,254 22.65%
NOSH 373,176 373,666 148,960 148,579 143,523 141,179 137,160 94.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.57% 15.25% 18.65% 21.34% 13.20% 11.25% 11.47% -
ROE 16.56% 17.71% 21.18% 21.46% 33.87% 13.04% 12.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 113.19 104.96 243.94 216.58 190.90 191.74 176.70 -25.58%
EPS 12.09 12.40 35.80 35.20 8.42 19.56 17.68 -22.29%
DPS 3.30 2.40 4.00 0.00 3.20 5.33 4.00 -11.98%
NAPS 0.73 0.70 1.69 1.64 0.62 1.50 1.46 -36.87%
Adjusted Per Share Value based on latest NOSH - 148,579
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.49 20.88 19.35 17.13 14.59 14.41 12.90 44.61%
EPS 2.40 2.47 2.84 2.78 1.60 1.47 1.29 50.98%
DPS 0.66 0.48 0.32 0.00 0.24 0.40 0.29 72.58%
NAPS 0.1451 0.1393 0.134 0.1297 0.0474 0.1128 0.1066 22.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.85 0.98 2.57 2.62 2.95 2.64 3.39 -
P/RPS 0.75 0.93 1.05 1.21 1.55 1.38 1.92 -46.41%
P/EPS 7.03 7.90 7.18 7.44 14.05 13.50 19.17 -48.61%
EY 14.22 12.65 13.93 13.44 7.12 7.41 5.22 94.46%
DY 3.88 2.45 1.56 0.00 1.08 2.02 1.18 120.32%
P/NAPS 1.16 1.40 1.52 1.60 4.76 1.76 2.32 -36.87%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 -
Price 0.88 0.79 0.98 2.76 2.78 2.73 2.60 -
P/RPS 0.78 0.75 0.40 1.27 1.46 1.42 1.47 -34.33%
P/EPS 7.28 6.37 2.74 7.84 13.24 13.96 14.71 -37.29%
EY 13.74 15.70 36.53 12.75 7.55 7.16 6.80 59.48%
DY 3.75 3.04 4.08 0.00 1.15 1.95 1.54 80.51%
P/NAPS 1.21 1.13 0.58 1.68 4.48 1.82 1.78 -22.59%

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