[MUDAJYA] YoY TTM 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- 10.64%
YoY- 105.57%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 859,852 548,800 334,488 301,212 227,595 382,976 173,581 30.54%
PBT 259,890 83,632 61,142 35,207 24,058 33,746 17,722 56.41%
Tax -43,907 -15,823 -6,147 -10,339 -11,811 -11,409 -5,690 40.55%
NP 215,983 67,809 54,995 24,868 12,247 22,337 12,032 61.77%
-
NP to SH 181,192 58,976 44,679 21,322 10,372 21,612 12,032 57.11%
-
Tax Rate 16.89% 18.92% 10.05% 29.37% 49.09% 33.81% 32.11% -
Total Cost 643,869 480,991 279,493 276,344 215,348 360,639 161,549 25.90%
-
Net Worth 638,869 305,383 252,367 200,098 143,272 139,828 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 19,368 11,503 11,525 9,480 8,131 6,798 3,751 31.45%
Div Payout % 10.69% 19.51% 25.80% 44.46% 78.40% 31.46% 31.18% -
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 638,869 305,383 252,367 200,098 143,272 139,828 0 -
NOSH 409,531 372,419 149,329 137,053 135,163 135,756 125,063 21.84%
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 25.12% 12.36% 16.44% 8.26% 5.38% 5.83% 6.93% -
ROE 28.36% 19.31% 17.70% 10.66% 7.24% 15.46% 0.00% -
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 209.96 147.36 223.99 219.78 168.39 282.11 138.79 7.13%
EPS 44.24 15.84 29.92 15.56 7.67 15.92 9.62 28.94%
DPS 4.73 3.10 7.72 6.92 6.00 5.00 3.00 7.88%
NAPS 1.56 0.82 1.69 1.46 1.06 1.03 0.00 -
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 45.78 29.22 17.81 16.04 12.12 20.39 9.24 30.55%
EPS 9.65 3.14 2.38 1.14 0.55 1.15 0.64 57.14%
DPS 1.03 0.61 0.61 0.50 0.43 0.36 0.20 31.39%
NAPS 0.3402 0.1626 0.1344 0.1065 0.0763 0.0745 0.00 -
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 1.80 0.76 1.15 1.54 0.45 0.27 0.70 17.03%
P/EPS 8.52 7.07 8.59 21.79 9.90 4.84 10.08 -2.76%
EY 11.74 14.14 11.64 4.59 10.10 20.67 9.92 2.84%
DY 1.25 2.77 3.00 2.04 7.89 6.49 3.09 -13.99%
P/NAPS 2.42 1.37 1.52 2.32 0.72 0.75 0.00 -
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 - -
Price 3.11 2.59 0.98 2.60 0.75 0.86 0.00 -
P/RPS 1.48 1.76 0.44 1.18 0.45 0.30 0.00 -
P/EPS 7.03 16.36 3.28 16.71 9.77 5.40 0.00 -
EY 14.23 6.11 30.53 5.98 10.23 18.51 0.00 -
DY 1.52 1.20 7.88 2.66 8.00 5.81 0.00 -
P/NAPS 1.99 3.16 0.58 1.78 0.71 0.83 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