[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.75%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 293,113 232,246 171,418 86,869 385,139 271,724 173,581 41.66%
PBT 24,031 20,220 14,915 9,763 36,553 26,370 17,722 22.44%
Tax -9,307 -6,702 -5,911 -3,542 -11,913 -8,018 -5,690 38.69%
NP 14,724 13,518 9,004 6,221 24,640 18,352 12,032 14.36%
-
NP to SH 12,318 11,505 9,004 6,221 24,640 18,352 12,032 1.57%
-
Tax Rate 38.73% 33.15% 39.63% 36.28% 32.59% 30.41% 32.11% -
Total Cost 278,389 218,728 162,414 80,648 360,499 253,372 161,549 43.59%
-
Net Worth 141,398 140,072 140,092 140,210 129,684 122,863 113,698 15.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,157 5,439 2,720 - 7,859 3,879 3,748 67.70%
Div Payout % 66.23% 47.28% 30.21% - 31.90% 21.14% 31.15% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 141,398 140,072 140,092 140,210 129,684 122,863 113,698 15.59%
NOSH 135,960 135,992 136,012 136,126 130,994 129,330 124,942 5.77%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.02% 5.82% 5.25% 7.16% 6.40% 6.75% 6.93% -
ROE 8.71% 8.21% 6.43% 4.44% 19.00% 14.94% 10.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 215.59 170.78 126.03 63.81 294.01 210.10 138.93 33.92%
EPS 9.06 8.46 6.62 4.57 18.81 14.19 9.63 -3.97%
DPS 6.00 4.00 2.00 0.00 6.00 3.00 3.00 58.53%
NAPS 1.04 1.03 1.03 1.03 0.99 0.95 0.91 9.28%
Adjusted Per Share Value based on latest NOSH - 136,126
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.61 12.37 9.13 4.63 20.51 14.47 9.24 41.71%
EPS 0.66 0.61 0.48 0.33 1.31 0.98 0.64 2.06%
DPS 0.43 0.29 0.14 0.00 0.42 0.21 0.20 66.34%
NAPS 0.0753 0.0746 0.0746 0.0747 0.0691 0.0654 0.0605 15.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.85 0.78 0.77 0.88 1.05 0.99 0.97 -
P/RPS 0.39 0.46 0.61 1.38 0.36 0.47 0.70 -32.21%
P/EPS 9.38 9.22 11.63 19.26 5.58 6.98 10.07 -4.60%
EY 10.66 10.85 8.60 5.19 17.91 14.33 9.93 4.82%
DY 7.06 5.13 2.60 0.00 5.71 3.03 3.09 73.21%
P/NAPS 0.82 0.76 0.75 0.85 1.06 1.04 1.07 -16.21%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 24/08/05 24/05/05 23/02/05 24/11/04 27/08/04 -
Price 0.82 0.80 0.86 0.86 0.93 0.98 0.97 -
P/RPS 0.38 0.47 0.68 1.35 0.32 0.47 0.70 -33.37%
P/EPS 9.05 9.46 12.99 18.82 4.94 6.91 10.07 -6.85%
EY 11.05 10.58 7.70 5.31 20.23 14.48 9.93 7.36%
DY 7.32 5.00 2.33 0.00 6.45 3.06 3.09 77.42%
P/NAPS 0.79 0.78 0.83 0.83 0.94 1.03 1.07 -18.26%

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