[MUDAJYA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.53%
YoY- 79.62%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 253,763 293,113 345,661 382,976 385,425 385,139 271,724 -4.46%
PBT 20,487 24,031 30,403 33,746 37,577 36,553 26,370 -15.50%
Tax -9,942 -10,117 -11,407 -11,409 -12,870 -11,913 -8,018 15.43%
NP 10,545 13,914 18,996 22,337 24,707 24,640 18,352 -30.90%
-
NP to SH 8,600 12,318 17,793 21,612 24,707 24,640 18,352 -39.69%
-
Tax Rate 48.53% 42.10% 37.52% 33.81% 34.25% 32.59% 30.41% -
Total Cost 243,218 279,199 326,665 360,639 360,718 360,499 253,372 -2.69%
-
Net Worth 143,415 140,919 140,001 139,828 140,210 134,742 129,118 7.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,143 8,143 9,516 6,798 11,912 11,912 3,751 67.73%
Div Payout % 94.69% 66.11% 53.49% 31.46% 48.21% 48.35% 20.44% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 143,415 140,919 140,001 139,828 140,210 134,742 129,118 7.25%
NOSH 135,297 135,499 135,923 135,756 136,126 136,103 135,913 -0.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.16% 4.75% 5.50% 5.83% 6.41% 6.40% 6.75% -
ROE 6.00% 8.74% 12.71% 15.46% 17.62% 18.29% 14.21% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 187.56 216.32 254.30 282.11 283.14 282.97 199.92 -4.16%
EPS 6.36 9.09 13.09 15.92 18.15 18.10 13.50 -39.48%
DPS 6.00 6.00 7.00 5.00 8.75 8.75 2.76 67.89%
NAPS 1.06 1.04 1.03 1.03 1.03 0.99 0.95 7.58%
Adjusted Per Share Value based on latest NOSH - 135,756
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.51 15.61 18.41 20.39 20.52 20.51 14.47 -4.47%
EPS 0.46 0.66 0.95 1.15 1.32 1.31 0.98 -39.63%
DPS 0.43 0.43 0.51 0.36 0.63 0.63 0.20 66.65%
NAPS 0.0764 0.075 0.0745 0.0745 0.0747 0.0717 0.0688 7.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.76 0.85 0.78 0.77 0.88 1.05 0.99 -
P/RPS 0.41 0.39 0.31 0.27 0.31 0.37 0.50 -12.40%
P/EPS 11.96 9.35 5.96 4.84 4.85 5.80 7.33 38.63%
EY 8.36 10.70 16.78 20.67 20.62 17.24 13.64 -27.86%
DY 7.89 7.06 8.97 6.49 9.94 8.34 2.79 100.10%
P/NAPS 0.72 0.82 0.76 0.75 0.85 1.06 1.04 -21.75%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 23/02/05 - -
Price 0.76 0.82 0.80 0.86 0.86 0.93 0.00 -
P/RPS 0.41 0.38 0.31 0.30 0.30 0.33 0.00 -
P/EPS 11.96 9.02 6.11 5.40 4.74 5.14 0.00 -
EY 8.36 11.09 16.36 18.51 21.10 19.47 0.00 -
DY 7.89 7.32 8.75 5.81 10.18 9.41 0.00 -
P/NAPS 0.72 0.79 0.78 0.83 0.83 0.94 0.00 -

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