[MUDAJYA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.07%
YoY- -50.01%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 185,860 105,900 47,519 293,113 232,246 171,418 86,869 65.96%
PBT 23,271 14,942 6,219 24,031 20,220 14,915 9,763 78.34%
Tax -10,074 -6,880 -3,367 -9,307 -6,702 -5,911 -3,542 100.61%
NP 13,197 8,062 2,852 14,724 13,518 9,004 6,221 65.02%
-
NP to SH 11,694 7,058 2,503 12,318 11,505 9,004 6,221 52.25%
-
Tax Rate 43.29% 46.04% 54.14% 38.73% 33.15% 39.63% 36.28% -
Total Cost 172,663 97,838 44,667 278,389 218,728 162,414 80,648 66.03%
-
Net Worth 145,837 143,323 143,415 141,398 140,072 140,092 140,210 2.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,401 2,704 - 8,157 5,439 2,720 - -
Div Payout % 46.19% 38.31% - 66.23% 47.28% 30.21% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 145,837 143,323 143,415 141,398 140,072 140,092 140,210 2.65%
NOSH 135,034 135,210 135,297 135,960 135,992 136,012 136,126 -0.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.10% 7.61% 6.00% 5.02% 5.82% 5.25% 7.16% -
ROE 8.02% 4.92% 1.75% 8.71% 8.21% 6.43% 4.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 137.64 78.32 35.12 215.59 170.78 126.03 63.81 66.86%
EPS 8.66 5.22 1.85 9.06 8.46 6.62 4.57 53.07%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 1.08 1.06 1.06 1.04 1.03 1.03 1.03 3.20%
Adjusted Per Share Value based on latest NOSH - 135,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.90 5.64 2.53 15.61 12.37 9.13 4.63 65.89%
EPS 0.62 0.38 0.13 0.66 0.61 0.48 0.33 52.20%
DPS 0.29 0.14 0.00 0.43 0.29 0.14 0.00 -
NAPS 0.0777 0.0763 0.0764 0.0753 0.0746 0.0746 0.0747 2.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.82 0.76 0.76 0.85 0.78 0.77 0.88 -
P/RPS 0.60 0.97 2.16 0.39 0.46 0.61 1.38 -42.57%
P/EPS 9.47 14.56 41.08 9.38 9.22 11.63 19.26 -37.67%
EY 10.56 6.87 2.43 10.66 10.85 8.60 5.19 60.50%
DY 4.88 2.63 0.00 7.06 5.13 2.60 0.00 -
P/NAPS 0.76 0.72 0.72 0.82 0.76 0.75 0.85 -7.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 -
Price 0.98 0.75 0.76 0.82 0.80 0.86 0.86 -
P/RPS 0.71 0.96 2.16 0.38 0.47 0.68 1.35 -34.81%
P/EPS 11.32 14.37 41.08 9.05 9.46 12.99 18.82 -28.72%
EY 8.84 6.96 2.43 11.05 10.58 7.70 5.31 40.42%
DY 4.08 2.67 0.00 7.32 5.00 2.33 0.00 -
P/NAPS 0.91 0.71 0.72 0.79 0.78 0.83 0.83 6.32%

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