[MUDAJYA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.7%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 80,448 70,961 81,841 64,665 56,514 100,073 79,960 0.40%
PBT 19,536 13,026 9,728 10,097 8,507 8,274 8,329 76.44%
Tax -2,365 -836 -799 -2,357 -2,342 -2,446 -3,194 -18.13%
NP 17,171 12,190 8,929 7,740 6,165 5,828 5,135 123.45%
-
NP to SH 13,075 9,429 8,586 6,606 5,519 4,561 4,636 99.49%
-
Tax Rate 12.11% 6.42% 8.21% 23.34% 27.53% 29.56% 38.35% -
Total Cost 63,277 58,771 72,912 56,925 50,349 94,245 74,825 -10.56%
-
Net Worth 243,670 222,867 211,825 200,098 155,767 150,687 145,973 40.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,714 2,824 2,741 - 4,036 2,703 -
Div Payout % - 60.61% 32.89% 41.49% - 88.50% 58.31% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 243,670 222,867 211,825 200,098 155,767 150,687 145,973 40.67%
NOSH 148,579 142,863 141,217 137,053 134,282 134,542 135,160 6.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 21.34% 17.18% 10.91% 11.97% 10.91% 5.82% 6.42% -
ROE 5.37% 4.23% 4.05% 3.30% 3.54% 3.03% 3.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.14 49.67 57.95 47.18 42.09 74.38 59.16 -5.73%
EPS 8.80 6.60 6.08 4.82 4.11 3.39 3.43 87.30%
DPS 0.00 4.00 2.00 2.00 0.00 3.00 2.00 -
NAPS 1.64 1.56 1.50 1.46 1.16 1.12 1.08 32.07%
Adjusted Per Share Value based on latest NOSH - 137,053
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.28 3.78 4.36 3.44 3.01 5.33 4.26 0.31%
EPS 0.70 0.50 0.46 0.35 0.29 0.24 0.25 98.53%
DPS 0.00 0.30 0.15 0.15 0.00 0.21 0.14 -
NAPS 0.1297 0.1187 0.1128 0.1065 0.0829 0.0802 0.0777 40.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.62 2.95 2.64 3.39 2.25 1.07 0.82 -
P/RPS 4.84 5.94 4.56 7.18 5.35 1.44 1.39 129.55%
P/EPS 29.77 44.70 43.42 70.33 54.74 31.56 23.91 15.71%
EY 3.36 2.24 2.30 1.42 1.83 3.17 4.18 -13.53%
DY 0.00 1.36 0.76 0.59 0.00 2.80 2.44 -
P/NAPS 1.60 1.89 1.76 2.32 1.94 0.96 0.76 64.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 -
Price 2.76 2.78 2.73 2.60 2.81 2.64 0.98 -
P/RPS 5.10 5.60 4.71 5.51 6.68 3.55 1.66 111.19%
P/EPS 31.36 42.12 44.90 53.94 68.37 77.88 28.57 6.40%
EY 3.19 2.37 2.23 1.85 1.46 1.28 3.50 -5.99%
DY 0.00 1.44 0.73 0.77 0.00 1.14 2.04 -
P/NAPS 1.68 1.78 1.82 1.78 2.42 2.36 0.91 50.43%

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