[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.85%
YoY- 71.79%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 895,970 616,208 363,372 242,358 211,800 342,836 347,162 17.11%
PBT 301,432 112,998 76,776 37,208 29,884 29,830 35,444 42.84%
Tax -51,284 -24,300 -9,024 -9,398 -13,760 -11,822 -11,380 28.50%
NP 250,148 88,698 67,752 27,810 16,124 18,008 24,064 47.70%
-
NP to SH 209,634 81,046 53,328 24,250 14,116 18,008 24,064 43.42%
-
Tax Rate 17.01% 21.50% 11.75% 25.26% 46.04% 39.63% 32.11% -
Total Cost 645,822 527,510 295,620 214,548 195,676 324,828 323,098 12.22%
-
Net Worth 638,978 305,412 251,743 200,254 143,323 140,092 113,698 33.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,192 4,469 5,958 5,486 5,408 5,440 7,496 1.49%
Div Payout % 3.91% 5.51% 11.17% 22.62% 38.31% 30.21% 31.15% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 638,978 305,412 251,743 200,254 143,323 140,092 113,698 33.32%
NOSH 409,601 372,454 148,960 137,160 135,210 136,012 124,942 21.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 27.92% 14.39% 18.65% 11.47% 7.61% 5.25% 6.93% -
ROE 32.81% 26.54% 21.18% 12.11% 9.85% 12.85% 21.16% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 218.74 165.45 243.94 176.70 156.64 252.06 277.86 -3.90%
EPS 51.18 21.76 35.80 17.68 10.44 13.24 19.26 17.68%
DPS 2.00 1.20 4.00 4.00 4.00 4.00 6.00 -16.72%
NAPS 1.56 0.82 1.69 1.46 1.06 1.03 0.91 9.39%
Adjusted Per Share Value based on latest NOSH - 137,053
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.71 32.81 19.35 12.90 11.28 18.25 18.48 17.11%
EPS 11.16 4.32 2.84 1.29 0.75 0.96 1.28 43.44%
DPS 0.44 0.24 0.32 0.29 0.29 0.29 0.40 1.60%
NAPS 0.3402 0.1626 0.134 0.1066 0.0763 0.0746 0.0605 33.33%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.77 1.12 2.57 3.39 0.76 0.77 0.97 -
P/RPS 1.72 0.68 1.05 1.92 0.49 0.31 0.35 30.37%
P/EPS 7.37 5.15 7.18 19.17 7.28 5.82 5.04 6.53%
EY 13.58 19.43 13.93 5.22 13.74 17.19 19.86 -6.13%
DY 0.53 1.07 1.56 1.18 5.26 5.19 6.19 -33.59%
P/NAPS 2.42 1.37 1.52 2.32 0.72 0.75 1.07 14.56%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 26/08/08 28/08/07 21/08/06 24/08/05 27/08/04 -
Price 3.11 2.59 0.98 2.60 0.75 0.86 0.97 -
P/RPS 1.42 1.57 0.40 1.47 0.48 0.34 0.35 26.27%
P/EPS 6.08 11.90 2.74 14.71 7.18 6.50 5.04 3.17%
EY 16.46 8.40 36.53 6.80 13.92 15.40 19.86 -3.07%
DY 0.64 0.46 4.08 1.54 5.33 4.65 6.19 -31.47%
P/NAPS 1.99 3.16 0.58 1.78 0.71 0.83 1.07 10.88%

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