[MUDAJYA] QoQ Cumulative 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- 45.53%
YoY- 85.42%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 294,156 181,686 80,448 273,981 203,020 121,179 56,514 199.43%
PBT 51,684 38,388 19,536 42,039 28,332 18,604 8,507 231.86%
Tax -6,834 -4,512 -2,365 -5,874 -5,498 -4,699 -2,342 103.80%
NP 44,850 33,876 17,171 36,165 22,834 13,905 6,165 274.09%
-
NP to SH 34,751 26,664 13,075 30,140 20,711 12,125 5,519 239.84%
-
Tax Rate 13.22% 11.75% 12.11% 13.97% 19.41% 25.26% 27.53% -
Total Cost 249,306 147,810 63,277 237,816 180,186 107,274 50,349 189.66%
-
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 6,725 2,979 - 4,592 5,647 2,743 - -
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 13.29% 10.59% 5.37% 33.87% 9.78% 6.05% 3.54% -
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 78.72 121.97 54.14 190.90 143.80 88.35 42.09 51.62%
EPS 9.30 17.90 8.80 8.42 14.67 8.84 4.11 72.10%
DPS 1.80 2.00 0.00 3.20 4.00 2.00 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 11.07 6.84 3.03 10.31 7.64 4.56 2.13 199.14%
EPS 1.31 1.00 0.49 1.13 0.78 0.46 0.21 237.74%
DPS 0.25 0.11 0.00 0.17 0.21 0.10 0.00 -
NAPS 0.0984 0.0947 0.0917 0.0335 0.0797 0.0754 0.0586 41.14%
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 1.24 2.11 4.84 1.55 1.84 3.84 5.35 -62.16%
P/EPS 10.54 14.36 29.77 14.05 18.00 38.35 54.74 -66.55%
EY 9.49 6.96 3.36 7.12 5.56 2.61 1.83 198.70%
DY 1.84 0.78 0.00 1.08 1.52 0.59 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 1.00 0.80 5.10 1.46 1.90 2.94 6.68 -71.70%
P/EPS 8.49 5.47 31.36 13.24 18.61 29.41 68.37 -75.01%
EY 11.77 18.27 3.19 7.55 5.37 3.40 1.46 300.52%
DY 2.28 2.04 0.00 1.15 1.47 0.77 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