[MUDAJYA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.26%
YoY- 85.42%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 365,117 334,488 297,915 273,981 303,093 301,212 294,928 15.25%
PBT 64,710 61,142 52,387 41,358 36,606 35,207 33,833 53.90%
Tax -7,670 -6,147 -6,357 -6,334 -7,944 -10,339 -11,495 -23.58%
NP 57,040 54,995 46,030 35,024 28,662 24,868 22,338 86.50%
-
NP to SH 44,180 44,679 37,696 30,140 25,272 21,322 19,271 73.60%
-
Tax Rate 11.85% 10.05% 12.13% 15.32% 21.70% 29.37% 33.98% -
Total Cost 308,077 279,493 251,885 238,957 274,431 276,344 272,590 8.47%
-
Net Worth 257,313 252,367 243,670 222,867 211,825 200,098 155,767 39.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,377 11,525 11,279 11,279 9,601 9,480 9,442 19.71%
Div Payout % 28.02% 25.80% 29.92% 37.43% 37.99% 44.46% 49.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 257,313 252,367 243,670 222,867 211,825 200,098 155,767 39.61%
NOSH 367,590 149,329 148,579 142,863 141,217 137,053 134,282 95.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.62% 16.44% 15.45% 12.78% 9.46% 8.26% 7.57% -
ROE 17.17% 17.70% 15.47% 13.52% 11.93% 10.66% 12.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 99.33 223.99 200.51 191.78 214.63 219.78 219.63 -40.99%
EPS 12.02 29.92 25.37 21.10 17.90 15.56 14.35 -11.11%
DPS 3.37 7.72 7.59 7.90 6.80 6.92 7.00 -38.49%
NAPS 0.70 1.69 1.64 1.56 1.50 1.46 1.16 -28.52%
Adjusted Per Share Value based on latest NOSH - 142,863
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.74 12.59 11.21 10.31 11.41 11.33 11.10 15.24%
EPS 1.66 1.68 1.42 1.13 0.95 0.80 0.73 72.66%
DPS 0.47 0.43 0.42 0.42 0.36 0.36 0.36 19.39%
NAPS 0.0968 0.095 0.0917 0.0839 0.0797 0.0753 0.0586 39.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.98 2.57 2.62 2.95 2.64 3.39 2.25 -
P/RPS 0.99 1.15 1.31 1.54 1.23 1.54 1.02 -1.96%
P/EPS 8.15 8.59 10.33 13.98 14.75 21.79 15.68 -35.27%
EY 12.26 11.64 9.68 7.15 6.78 4.59 6.38 54.38%
DY 3.44 3.00 2.90 2.68 2.58 2.04 3.11 6.93%
P/NAPS 1.40 1.52 1.60 1.89 1.76 2.32 1.94 -19.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 -
Price 0.79 0.98 2.76 2.78 2.73 2.60 2.81 -
P/RPS 0.80 0.44 1.38 1.45 1.27 1.18 1.28 -26.83%
P/EPS 6.57 3.28 10.88 13.18 15.25 16.71 19.58 -51.61%
EY 15.21 30.53 9.19 7.59 6.56 5.98 5.11 106.51%
DY 4.26 7.88 2.75 2.84 2.49 2.66 2.49 42.90%
P/NAPS 1.13 0.58 1.68 1.78 1.82 1.78 2.42 -39.72%

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