[MUDAJYA] YoY Cumulative Quarter 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- 45.53%
YoY- 85.42%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 870,428 719,971 422,382 273,981 285,933 293,113 385,139 14.54%
PBT 278,386 167,957 65,521 42,039 31,273 24,031 36,553 40.24%
Tax -41,388 -30,416 -8,185 -5,874 -12,248 -9,307 -11,913 23.05%
NP 236,998 137,541 57,336 36,165 19,025 14,724 24,640 45.80%
-
NP to SH 215,553 119,180 45,117 30,140 16,255 12,318 24,640 43.52%
-
Tax Rate 14.87% 18.11% 12.49% 13.97% 39.16% 38.73% 32.59% -
Total Cost 633,430 582,430 365,046 237,816 266,908 278,389 360,499 9.84%
-
Net Worth 724,022 372,520 272,418 88,984 150,958 141,398 129,684 33.17%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 22,497 13,410 12,314 4,592 9,434 8,157 7,859 19.14%
Div Payout % 10.44% 11.25% 27.30% 15.24% 58.04% 66.23% 31.90% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 724,022 372,520 272,418 88,984 150,958 141,398 129,684 33.17%
NOSH 409,052 372,520 373,176 143,523 134,784 135,960 130,994 20.88%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.23% 19.10% 13.57% 13.20% 6.65% 5.02% 6.40% -
ROE 29.77% 31.99% 16.56% 33.87% 10.77% 8.71% 19.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 212.79 193.27 113.19 190.90 212.14 215.59 294.01 -5.24%
EPS 52.69 32.00 12.09 8.42 12.10 9.06 18.81 18.71%
DPS 5.50 3.60 3.30 3.20 7.00 6.00 6.00 -1.43%
NAPS 1.77 1.00 0.73 0.62 1.12 1.04 0.99 10.16%
Adjusted Per Share Value based on latest NOSH - 142,863
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.35 38.34 22.49 14.59 15.22 15.61 20.51 14.54%
EPS 11.48 6.35 2.40 1.60 0.87 0.66 1.31 43.56%
DPS 1.20 0.71 0.66 0.24 0.50 0.43 0.42 19.11%
NAPS 0.3855 0.1984 0.1451 0.0474 0.0804 0.0753 0.0691 33.15%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.20 3.73 0.85 2.95 1.07 0.85 1.05 -
P/RPS 1.50 1.93 0.75 1.55 0.50 0.39 0.36 26.83%
P/EPS 6.07 11.66 7.03 14.05 8.87 9.38 5.58 1.41%
EY 16.47 8.58 14.22 7.12 11.27 10.66 17.91 -1.38%
DY 1.72 0.97 3.88 1.08 6.54 7.06 5.71 -18.11%
P/NAPS 1.81 3.73 1.16 4.76 0.96 0.82 1.06 9.32%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 10/02/10 25/02/09 26/02/08 26/02/07 22/02/06 23/02/05 -
Price 3.84 3.67 0.88 2.78 2.64 0.82 0.93 -
P/RPS 1.80 1.90 0.78 1.46 1.24 0.38 0.32 33.34%
P/EPS 7.29 11.47 7.28 13.24 21.89 9.05 4.94 6.69%
EY 13.72 8.72 13.74 7.55 4.57 11.05 20.23 -6.26%
DY 1.43 0.98 3.75 1.15 2.65 7.32 6.45 -22.19%
P/NAPS 2.17 3.67 1.21 4.48 2.36 0.79 0.94 14.95%

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