[MUDAJYA] QoQ 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- 38.67%
YoY- 136.91%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 128,226 112,470 101,238 80,448 70,961 81,841 64,665 57.50%
PBT 13,837 13,296 18,852 19,536 13,026 9,728 10,097 23.25%
Tax -1,351 -2,322 -2,147 -2,365 -836 -799 -2,357 -30.88%
NP 12,486 10,974 16,705 17,171 12,190 8,929 7,740 37.34%
-
NP to SH 10,366 8,087 13,589 13,075 9,429 8,586 6,606 34.85%
-
Tax Rate 9.76% 17.46% 11.39% 12.11% 6.42% 8.21% 23.34% -
Total Cost 115,740 101,496 84,533 63,277 58,771 72,912 56,925 60.14%
-
Net Worth 272,200 257,313 252,367 243,670 222,867 211,825 200,098 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 5,593 3,675 2,986 - 5,714 2,824 2,741 60.52%
Div Payout % 53.96% 45.45% 21.98% - 60.61% 32.89% 41.49% -
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 272,200 257,313 252,367 243,670 222,867 211,825 200,098 22.65%
NOSH 372,877 367,590 149,329 148,579 142,863 141,217 137,053 94.29%
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 9.74% 9.76% 16.50% 21.34% 17.18% 10.91% 11.97% -
ROE 3.81% 3.14% 5.38% 5.37% 4.23% 4.05% 3.30% -
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 34.39 30.60 67.79 54.14 49.67 57.95 47.18 -18.92%
EPS 2.78 2.20 9.10 8.80 6.60 6.08 4.82 -30.59%
DPS 1.50 1.00 2.00 0.00 4.00 2.00 2.00 -17.37%
NAPS 0.73 0.70 1.69 1.64 1.56 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 6.83 5.99 5.39 4.28 3.78 4.36 3.44 57.64%
EPS 0.55 0.43 0.72 0.70 0.50 0.46 0.35 34.97%
DPS 0.30 0.20 0.16 0.00 0.30 0.15 0.15 58.40%
NAPS 0.1449 0.137 0.1344 0.1297 0.1187 0.1128 0.1065 22.67%
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 2.47 3.20 3.79 4.84 5.94 4.56 7.18 -50.74%
P/EPS 30.58 44.55 28.24 29.77 44.70 43.42 70.33 -42.46%
EY 3.27 2.24 3.54 3.36 2.24 2.30 1.42 73.94%
DY 1.76 1.02 0.78 0.00 1.36 0.76 0.59 106.53%
P/NAPS 1.16 1.40 1.52 1.60 1.89 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 2.56 2.58 1.45 5.10 5.60 4.71 5.51 -39.87%
P/EPS 31.65 35.91 10.77 31.36 42.12 44.90 53.94 -29.79%
EY 3.16 2.78 9.29 3.19 2.37 2.23 1.85 42.66%
DY 1.70 1.27 2.04 0.00 1.44 0.73 0.77 69.14%
P/NAPS 1.21 1.13 0.58 1.68 1.78 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