[MUDAJYA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 345,661 382,976 385,425 385,139 271,724 173,581 86,583 151.44%
PBT 30,403 33,746 37,577 36,553 26,370 17,722 8,739 129.42%
Tax -11,407 -11,409 -12,870 -11,913 -8,018 -5,690 -2,585 168.79%
NP 18,996 22,337 24,707 24,640 18,352 12,032 6,154 111.85%
-
NP to SH 17,793 21,612 24,707 24,640 18,352 12,032 6,154 102.82%
-
Tax Rate 37.52% 33.81% 34.25% 32.59% 30.41% 32.11% 29.58% -
Total Cost 326,665 360,639 360,718 360,499 253,372 161,549 80,429 154.34%
-
Net Worth 140,001 139,828 140,210 134,742 129,118 0 102,566 23.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,516 6,798 11,912 11,912 3,751 3,751 - -
Div Payout % 53.49% 31.46% 48.21% 48.35% 20.44% 31.18% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 140,001 139,828 140,210 134,742 129,118 0 102,566 23.02%
NOSH 135,923 135,756 136,126 136,103 135,913 125,063 120,666 8.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.50% 5.83% 6.41% 6.40% 6.75% 6.93% 7.11% -
ROE 12.71% 15.46% 17.62% 18.29% 14.21% 0.00% 6.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 254.30 282.11 283.14 282.97 199.92 138.79 71.75 132.28%
EPS 13.09 15.92 18.15 18.10 13.50 9.62 5.10 87.35%
DPS 7.00 5.00 8.75 8.75 2.76 3.00 0.00 -
NAPS 1.03 1.03 1.03 0.99 0.95 0.00 0.85 13.64%
Adjusted Per Share Value based on latest NOSH - 136,103
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.41 20.39 20.52 20.51 14.47 9.24 4.61 151.49%
EPS 0.95 1.15 1.32 1.31 0.98 0.64 0.33 102.23%
DPS 0.51 0.36 0.63 0.63 0.20 0.20 0.00 -
NAPS 0.0745 0.0745 0.0747 0.0717 0.0688 0.00 0.0546 22.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.78 0.77 0.88 1.05 0.99 0.97 0.00 -
P/RPS 0.31 0.27 0.31 0.37 0.50 0.70 0.00 -
P/EPS 5.96 4.84 4.85 5.80 7.33 10.08 0.00 -
EY 16.78 20.67 20.62 17.24 13.64 9.92 0.00 -
DY 8.97 6.49 9.94 8.34 2.79 3.09 0.00 -
P/NAPS 0.76 0.75 0.85 1.06 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 24/05/05 23/02/05 - - - -
Price 0.80 0.86 0.86 0.93 0.00 0.00 0.00 -
P/RPS 0.31 0.30 0.30 0.33 0.00 0.00 0.00 -
P/EPS 6.11 5.40 4.74 5.14 0.00 0.00 0.00 -
EY 16.36 18.51 21.10 19.47 0.00 0.00 0.00 -
DY 8.75 5.81 10.18 9.41 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.83 0.94 0.00 0.00 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