[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 181.98%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 308,104 181,686 121,179 105,900 171,418 173,581 0 -
PBT 56,499 38,388 18,604 14,942 14,915 17,722 0 -
Tax -12,150 -4,512 -4,699 -6,880 -5,911 -5,690 0 -
NP 44,349 33,876 13,905 8,062 9,004 12,032 0 -
-
NP to SH 40,523 26,664 12,125 7,058 9,004 12,032 0 -
-
Tax Rate 21.50% 11.75% 25.26% 46.04% 39.63% 32.11% - -
Total Cost 263,755 147,810 107,274 97,838 162,414 161,549 0 -
-
Net Worth 305,412 251,743 200,254 143,323 140,092 113,698 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,234 2,979 2,743 2,704 2,720 3,748 - -
Div Payout % 5.51% 11.17% 22.62% 38.31% 30.21% 31.15% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 305,412 251,743 200,254 143,323 140,092 113,698 0 -
NOSH 372,454 148,960 137,160 135,210 136,012 124,942 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.39% 18.65% 11.47% 7.61% 5.25% 6.93% 0.00% -
ROE 13.27% 10.59% 6.05% 4.92% 6.43% 10.58% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 82.72 121.97 88.35 78.32 126.03 138.93 0.00 -
EPS 10.88 17.90 8.84 5.22 6.62 9.63 0.00 -
DPS 0.60 2.00 2.00 2.00 2.00 3.00 0.00 -
NAPS 0.82 1.69 1.46 1.06 1.03 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,163
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.41 9.67 6.45 5.64 9.13 9.24 0.00 -
EPS 2.16 1.42 0.65 0.38 0.48 0.64 0.00 -
DPS 0.12 0.16 0.15 0.14 0.14 0.20 0.00 -
NAPS 0.1626 0.134 0.1066 0.0763 0.0746 0.0605 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.12 2.57 3.39 0.76 0.77 0.97 0.00 -
P/RPS 1.35 2.11 3.84 0.97 0.61 0.70 0.00 -
P/EPS 10.29 14.36 38.35 14.56 11.63 10.07 0.00 -
EY 9.71 6.96 2.61 6.87 8.60 9.93 0.00 -
DY 0.54 0.78 0.59 2.63 2.60 3.09 0.00 -
P/NAPS 1.37 1.52 2.32 0.72 0.75 1.07 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 28/08/07 21/08/06 24/08/05 27/08/04 - -
Price 2.59 0.98 2.60 0.75 0.86 0.97 0.00 -
P/RPS 3.13 0.80 2.94 0.96 0.68 0.70 0.00 -
P/EPS 23.81 5.47 29.41 14.37 12.99 10.07 0.00 -
EY 4.20 18.27 3.40 6.96 7.70 9.93 0.00 -
DY 0.23 2.04 0.77 2.67 2.33 3.09 0.00 -
P/NAPS 3.16 0.58 1.78 0.71 0.83 1.07 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