[MUDAJYA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.0%
YoY- 120.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 70,961 81,841 64,665 56,514 100,073 79,960 58,381 13.85%
PBT 13,026 9,728 10,097 8,507 8,274 8,329 8,723 30.55%
Tax -836 -799 -2,357 -2,342 -2,446 -3,194 -3,513 -61.49%
NP 12,190 8,929 7,740 6,165 5,828 5,135 5,210 75.96%
-
NP to SH 9,429 8,586 6,606 5,519 4,561 4,636 4,555 62.20%
-
Tax Rate 6.42% 8.21% 23.34% 27.53% 29.56% 38.35% 40.27% -
Total Cost 58,771 72,912 56,925 50,349 94,245 74,825 53,171 6.88%
-
Net Worth 222,867 211,825 200,098 155,767 150,687 145,973 143,272 34.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,714 2,824 2,741 - 4,036 2,703 2,703 64.48%
Div Payout % 60.61% 32.89% 41.49% - 88.50% 58.31% 59.35% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 222,867 211,825 200,098 155,767 150,687 145,973 143,272 34.14%
NOSH 142,863 141,217 137,053 134,282 134,542 135,160 135,163 3.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.18% 10.91% 11.97% 10.91% 5.82% 6.42% 8.92% -
ROE 4.23% 4.05% 3.30% 3.54% 3.03% 3.18% 3.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.67 57.95 47.18 42.09 74.38 59.16 43.19 9.73%
EPS 6.60 6.08 4.82 4.11 3.39 3.43 3.37 56.34%
DPS 4.00 2.00 2.00 0.00 3.00 2.00 2.00 58.53%
NAPS 1.56 1.50 1.46 1.16 1.12 1.08 1.06 29.29%
Adjusted Per Share Value based on latest NOSH - 134,282
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.78 4.36 3.44 3.01 5.33 4.26 3.11 13.85%
EPS 0.50 0.46 0.35 0.29 0.24 0.25 0.24 62.90%
DPS 0.30 0.15 0.15 0.00 0.21 0.14 0.14 65.98%
NAPS 0.1187 0.1128 0.1065 0.0829 0.0802 0.0777 0.0763 34.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.95 2.64 3.39 2.25 1.07 0.82 0.76 -
P/RPS 5.94 4.56 7.18 5.35 1.44 1.39 1.76 124.50%
P/EPS 44.70 43.42 70.33 54.74 31.56 23.91 22.55 57.60%
EY 2.24 2.30 1.42 1.83 3.17 4.18 4.43 -36.45%
DY 1.36 0.76 0.59 0.00 2.80 2.44 2.63 -35.49%
P/NAPS 1.89 1.76 2.32 1.94 0.96 0.76 0.72 89.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 -
Price 2.78 2.73 2.60 2.81 2.64 0.98 0.75 -
P/RPS 5.60 4.71 5.51 6.68 3.55 1.66 1.74 117.52%
P/EPS 42.12 44.90 53.94 68.37 77.88 28.57 22.26 52.80%
EY 2.37 2.23 1.85 1.46 1.28 3.50 4.49 -34.61%
DY 1.44 0.73 0.77 0.00 1.14 2.04 2.67 -33.66%
P/NAPS 1.78 1.82 1.78 2.42 2.36 0.91 0.71 84.23%

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