[MUDAJYA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.78%
YoY- -37.31%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 294,156 203,020 185,860 232,246 271,724 0 -
PBT 51,684 28,332 23,271 20,220 26,370 0 -
Tax -6,834 -5,498 -10,074 -6,702 -8,018 0 -
NP 44,850 22,834 13,197 13,518 18,352 0 -
-
NP to SH 34,751 20,711 11,694 11,505 18,352 0 -
-
Tax Rate 13.22% 19.41% 43.29% 33.15% 30.41% - -
Total Cost 249,306 180,186 172,663 218,728 253,372 0 -
-
Net Worth 261,566 211,768 145,837 140,072 122,863 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,725 5,647 5,401 5,439 3,879 - -
Div Payout % 19.35% 27.27% 46.19% 47.28% 21.14% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 261,566 211,768 145,837 140,072 122,863 0 -
NOSH 373,666 141,179 135,034 135,992 129,330 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.25% 11.25% 7.10% 5.82% 6.75% 0.00% -
ROE 13.29% 9.78% 8.02% 8.21% 14.94% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.72 143.80 137.64 170.78 210.10 0.00 -
EPS 9.30 14.67 8.66 8.46 14.19 0.00 -
DPS 1.80 4.00 4.00 4.00 3.00 0.00 -
NAPS 0.70 1.50 1.08 1.03 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,923
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.66 10.81 9.90 12.37 14.47 0.00 -
EPS 1.85 1.10 0.62 0.61 0.98 0.00 -
DPS 0.36 0.30 0.29 0.29 0.21 0.00 -
NAPS 0.1393 0.1128 0.0777 0.0746 0.0654 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.98 2.64 0.82 0.78 0.99 0.00 -
P/RPS 1.24 1.84 0.60 0.46 0.47 0.00 -
P/EPS 10.54 18.00 9.47 9.22 6.98 0.00 -
EY 9.49 5.56 10.56 10.85 14.33 0.00 -
DY 1.84 1.52 4.88 5.13 3.03 0.00 -
P/NAPS 1.40 1.76 0.76 0.76 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/08 13/11/07 27/11/06 23/11/05 24/11/04 - -
Price 0.79 2.73 0.98 0.80 0.98 0.00 -
P/RPS 1.00 1.90 0.71 0.47 0.47 0.00 -
P/EPS 8.49 18.61 11.32 9.46 6.91 0.00 -
EY 11.77 5.37 8.84 10.58 14.48 0.00 -
DY 2.28 1.47 4.08 5.00 3.06 0.00 -
P/NAPS 1.13 1.82 0.91 0.78 1.03 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