[MUDAJYA] QoQ Cumulative 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- -56.62%
YoY- 136.91%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 422,382 294,156 181,686 80,448 273,981 203,020 121,179 129.02%
PBT 65,521 51,684 38,388 19,536 42,039 28,332 18,604 130.59%
Tax -8,185 -6,834 -4,512 -2,365 -5,874 -5,498 -4,699 44.52%
NP 57,336 44,850 33,876 17,171 36,165 22,834 13,905 156.03%
-
NP to SH 45,117 34,751 26,664 13,075 30,140 20,711 12,125 139.17%
-
Tax Rate 12.49% 13.22% 11.75% 12.11% 13.97% 19.41% 25.26% -
Total Cost 365,046 249,306 147,810 63,277 237,816 180,186 107,274 125.40%
-
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 6,725 2,979 - 4,592 5,647 2,743 170.89%
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% 13.29% 10.59% 5.37% 33.87% 9.78% 6.05% -
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 78.72 121.97 54.14 190.90 143.80 88.35 17.87%
EPS 12.09 9.30 17.90 8.80 8.42 14.67 8.84 23.09%
DPS 3.30 1.80 2.00 0.00 3.20 4.00 2.00 39.42%
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 15.89 11.07 6.84 3.03 10.31 7.64 4.56 128.97%
EPS 1.70 1.31 1.00 0.49 1.13 0.78 0.46 138.08%
DPS 0.46 0.25 0.11 0.00 0.17 0.21 0.10 175.31%
NAPS 0.1025 0.0984 0.0947 0.0917 0.0335 0.0797 0.0754 22.60%
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 1.24 2.11 4.84 1.55 1.84 3.84 -66.16%
P/EPS 7.03 10.54 14.36 29.77 14.05 18.00 38.35 -67.56%
EY 14.22 9.49 6.96 3.36 7.12 5.56 2.61 208.04%
DY 3.88 1.84 0.78 0.00 1.08 1.52 0.59 249.01%
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 1.00 0.80 5.10 1.46 1.90 2.94 -58.54%
P/EPS 7.28 8.49 5.47 31.36 13.24 18.61 29.41 -60.40%
EY 13.74 11.77 18.27 3.19 7.55 5.37 3.40 152.63%
DY 3.75 2.28 2.04 0.00 1.15 1.47 0.77 185.94%
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