[MUDAJYA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.97%
YoY- 85.2%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 101,238 80,448 70,961 81,841 64,665 56,514 100,073 0.77%
PBT 18,852 19,536 13,026 9,728 10,097 8,507 8,274 73.23%
Tax -2,147 -2,365 -836 -799 -2,357 -2,342 -2,446 -8.33%
NP 16,705 17,171 12,190 8,929 7,740 6,165 5,828 101.91%
-
NP to SH 13,589 13,075 9,429 8,586 6,606 5,519 4,561 107.19%
-
Tax Rate 11.39% 12.11% 6.42% 8.21% 23.34% 27.53% 29.56% -
Total Cost 84,533 63,277 58,771 72,912 56,925 50,349 94,245 -6.99%
-
Net Worth 252,367 243,670 222,867 211,825 200,098 155,767 150,687 41.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,986 - 5,714 2,824 2,741 - 4,036 -18.21%
Div Payout % 21.98% - 60.61% 32.89% 41.49% - 88.50% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 252,367 243,670 222,867 211,825 200,098 155,767 150,687 41.07%
NOSH 149,329 148,579 142,863 141,217 137,053 134,282 134,542 7.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.50% 21.34% 17.18% 10.91% 11.97% 10.91% 5.82% -
ROE 5.38% 5.37% 4.23% 4.05% 3.30% 3.54% 3.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.79 54.14 49.67 57.95 47.18 42.09 74.38 -6.00%
EPS 9.10 8.80 6.60 6.08 4.82 4.11 3.39 93.26%
DPS 2.00 0.00 4.00 2.00 2.00 0.00 3.00 -23.70%
NAPS 1.69 1.64 1.56 1.50 1.46 1.16 1.12 31.58%
Adjusted Per Share Value based on latest NOSH - 141,217
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.81 3.03 2.67 3.08 2.43 2.13 3.77 0.70%
EPS 0.51 0.49 0.35 0.32 0.25 0.21 0.17 108.14%
DPS 0.11 0.00 0.22 0.11 0.10 0.00 0.15 -18.69%
NAPS 0.095 0.0917 0.0839 0.0797 0.0753 0.0586 0.0567 41.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.57 2.62 2.95 2.64 3.39 2.25 1.07 -
P/RPS 3.79 4.84 5.94 4.56 7.18 5.35 1.44 90.73%
P/EPS 28.24 29.77 44.70 43.42 70.33 54.74 31.56 -7.14%
EY 3.54 3.36 2.24 2.30 1.42 1.83 3.17 7.64%
DY 0.78 0.00 1.36 0.76 0.59 0.00 2.80 -57.37%
P/NAPS 1.52 1.60 1.89 1.76 2.32 1.94 0.96 35.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 -
Price 0.98 2.76 2.78 2.73 2.60 2.81 2.64 -
P/RPS 1.45 5.10 5.60 4.71 5.51 6.68 3.55 -44.97%
P/EPS 10.77 31.36 42.12 44.90 53.94 68.37 77.88 -73.29%
EY 9.29 3.19 2.37 2.23 1.85 1.46 1.28 275.31%
DY 2.04 0.00 1.44 0.73 0.77 0.00 1.14 47.44%
P/NAPS 0.58 1.68 1.78 1.82 1.78 2.42 2.36 -60.79%

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