[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 232,246 171,418 86,869 385,139 271,724 173,581 86,583 92.93%
PBT 20,220 14,915 9,763 36,553 26,370 17,722 8,739 74.84%
Tax -6,702 -5,911 -3,542 -11,913 -8,018 -5,690 -2,585 88.61%
NP 13,518 9,004 6,221 24,640 18,352 12,032 6,154 68.89%
-
NP to SH 11,505 9,004 6,221 24,640 18,352 12,032 6,154 51.70%
-
Tax Rate 33.15% 39.63% 36.28% 32.59% 30.41% 32.11% 29.58% -
Total Cost 218,728 162,414 80,648 360,499 253,372 161,549 80,429 94.71%
-
Net Worth 140,072 140,092 140,210 129,684 122,863 113,698 102,566 23.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,439 2,720 - 7,859 3,879 3,748 - -
Div Payout % 47.28% 30.21% - 31.90% 21.14% 31.15% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 140,072 140,092 140,210 129,684 122,863 113,698 102,566 23.06%
NOSH 135,992 136,012 136,126 130,994 129,330 124,942 120,666 8.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.82% 5.25% 7.16% 6.40% 6.75% 6.93% 7.11% -
ROE 8.21% 6.43% 4.44% 19.00% 14.94% 10.58% 6.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 170.78 126.03 63.81 294.01 210.10 138.93 71.75 78.17%
EPS 8.46 6.62 4.57 18.81 14.19 9.63 5.10 40.08%
DPS 4.00 2.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 1.03 1.03 1.03 0.99 0.95 0.91 0.85 13.64%
Adjusted Per Share Value based on latest NOSH - 136,103
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.37 9.13 4.63 20.51 14.47 9.24 4.61 92.98%
EPS 0.61 0.48 0.33 1.31 0.98 0.64 0.33 50.56%
DPS 0.29 0.14 0.00 0.42 0.21 0.20 0.00 -
NAPS 0.0746 0.0746 0.0747 0.0691 0.0654 0.0605 0.0546 23.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.78 0.77 0.88 1.05 0.99 0.97 0.00 -
P/RPS 0.46 0.61 1.38 0.36 0.47 0.70 0.00 -
P/EPS 9.22 11.63 19.26 5.58 6.98 10.07 0.00 -
EY 10.85 8.60 5.19 17.91 14.33 9.93 0.00 -
DY 5.13 2.60 0.00 5.71 3.03 3.09 0.00 -
P/NAPS 0.76 0.75 0.85 1.06 1.04 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 24/05/05 23/02/05 24/11/04 27/08/04 25/05/04 -
Price 0.80 0.86 0.86 0.93 0.98 0.97 0.96 -
P/RPS 0.47 0.68 1.35 0.32 0.47 0.70 1.34 -50.23%
P/EPS 9.46 12.99 18.82 4.94 6.91 10.07 18.82 -36.75%
EY 10.58 7.70 5.31 20.23 14.48 9.93 5.31 58.27%
DY 5.00 2.33 0.00 6.45 3.06 3.09 0.00 -
P/NAPS 0.78 0.83 0.83 0.94 1.03 1.07 1.13 -21.87%

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