[MUDAJYA] QoQ TTM 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- 18.53%
YoY- 102.06%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 334,488 297,915 273,981 303,093 301,212 294,928 285,933 11.03%
PBT 61,142 52,387 41,358 36,606 35,207 33,833 31,545 55.51%
Tax -6,147 -6,357 -6,334 -7,944 -10,339 -11,495 -12,520 -37.79%
NP 54,995 46,030 35,024 28,662 24,868 22,338 19,025 103.05%
-
NP to SH 44,679 37,696 30,140 25,272 21,322 19,271 16,255 96.34%
-
Tax Rate 10.05% 12.13% 15.32% 21.70% 29.37% 33.98% 39.69% -
Total Cost 279,493 251,885 238,957 274,431 276,344 272,590 266,908 3.12%
-
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 11,525 11,279 11,279 9,601 9,480 9,442 9,442 14.22%
Div Payout % 25.80% 29.92% 37.43% 37.99% 44.46% 49.00% 58.09% -
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 16.44% 15.45% 12.78% 9.46% 8.26% 7.57% 6.65% -
ROE 17.70% 15.47% 13.52% 11.93% 10.66% 12.37% 10.79% -
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 223.99 200.51 191.78 214.63 219.78 219.63 212.52 3.56%
EPS 29.92 25.37 21.10 17.90 15.56 14.35 12.08 83.16%
DPS 7.72 7.59 7.90 6.80 6.92 7.00 7.00 6.75%
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 12.59 11.21 10.31 11.41 11.33 11.10 10.76 11.04%
EPS 1.68 1.42 1.13 0.95 0.80 0.73 0.61 96.60%
DPS 0.43 0.42 0.42 0.36 0.36 0.36 0.36 12.58%
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 1.15 1.31 1.54 1.23 1.54 1.02 0.50 74.33%
P/EPS 8.59 10.33 13.98 14.75 21.79 15.68 8.86 -2.04%
EY 11.64 9.68 7.15 6.78 4.59 6.38 11.29 2.05%
DY 3.00 2.90 2.68 2.58 2.04 3.11 6.54 -40.54%
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 0.44 1.38 1.45 1.27 1.18 1.28 1.24 -49.91%
P/EPS 3.28 10.88 13.18 15.25 16.71 19.58 21.85 -71.78%
EY 30.53 9.19 7.59 6.56 5.98 5.11 4.58 254.60%
DY 7.88 2.75 2.84 2.49 2.66 2.49 2.65 106.92%
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