[MUDAJYA] QoQ 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- 9.82%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 112,470 101,238 80,448 70,961 81,841 64,665 56,514 58.01%
PBT 13,296 18,852 19,536 13,026 9,728 10,097 8,507 34.56%
Tax -2,322 -2,147 -2,365 -836 -799 -2,357 -2,342 -0.56%
NP 10,974 16,705 17,171 12,190 8,929 7,740 6,165 46.72%
-
NP to SH 8,087 13,589 13,075 9,429 8,586 6,606 5,519 28.91%
-
Tax Rate 17.46% 11.39% 12.11% 6.42% 8.21% 23.34% 27.53% -
Total Cost 101,496 84,533 63,277 58,771 72,912 56,925 50,349 59.37%
-
Net Worth 257,313 252,367 243,670 222,867 211,825 200,098 155,767 39.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,675 2,986 - 5,714 2,824 2,741 - -
Div Payout % 45.45% 21.98% - 60.61% 32.89% 41.49% - -
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 257,313 252,367 243,670 222,867 211,825 200,098 155,767 39.61%
NOSH 367,590 149,329 148,579 142,863 141,217 137,053 134,282 95.32%
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 9.76% 16.50% 21.34% 17.18% 10.91% 11.97% 10.91% -
ROE 3.14% 5.38% 5.37% 4.23% 4.05% 3.30% 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 30.60 67.79 54.14 49.67 57.95 47.18 42.09 -19.10%
EPS 2.20 9.10 8.80 6.60 6.08 4.82 4.11 -33.99%
DPS 1.00 2.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 0.70 1.69 1.64 1.56 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 5.99 5.39 4.28 3.78 4.36 3.44 3.01 58.01%
EPS 0.43 0.72 0.70 0.50 0.46 0.35 0.29 29.93%
DPS 0.20 0.16 0.00 0.30 0.15 0.15 0.00 -
NAPS 0.137 0.1344 0.1297 0.1187 0.1128 0.1065 0.0829 39.65%
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 3.20 3.79 4.84 5.94 4.56 7.18 5.35 -28.94%
P/EPS 44.55 28.24 29.77 44.70 43.42 70.33 54.74 -12.79%
EY 2.24 3.54 3.36 2.24 2.30 1.42 1.83 14.38%
DY 1.02 0.78 0.00 1.36 0.76 0.59 0.00 -
P/NAPS 1.40 1.52 1.60 1.89 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 2.58 1.45 5.10 5.60 4.71 5.51 6.68 -46.87%
P/EPS 35.91 10.77 31.36 42.12 44.90 53.94 68.37 -34.82%
EY 2.78 9.29 3.19 2.37 2.23 1.85 1.46 53.44%
DY 1.27 2.04 0.00 1.44 0.73 0.77 0.00 -
P/NAPS 1.13 0.58 1.68 1.78 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