[MUDAJYA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 52.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 303,093 246,727 345,661 271,724 3.70%
PBT 36,606 27,082 30,403 26,370 11.55%
Tax -7,944 -12,679 -11,407 -8,018 -0.30%
NP 28,662 14,403 18,996 18,352 16.02%
-
NP to SH 25,272 12,507 17,793 18,352 11.25%
-
Tax Rate 21.70% 46.82% 37.52% 30.41% -
Total Cost 274,431 232,324 326,665 253,372 2.69%
-
Net Worth 211,825 145,973 140,001 129,118 17.94%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,601 8,116 9,516 3,751 36.79%
Div Payout % 37.99% 64.90% 53.49% 20.44% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 211,825 145,973 140,001 129,118 17.94%
NOSH 141,217 135,160 135,923 135,913 1.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.46% 5.84% 5.50% 6.75% -
ROE 11.93% 8.57% 12.71% 14.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 214.63 182.54 254.30 199.92 2.39%
EPS 17.90 9.25 13.09 13.50 9.86%
DPS 6.80 6.00 7.00 2.76 35.06%
NAPS 1.50 1.08 1.03 0.95 16.44%
Adjusted Per Share Value based on latest NOSH - 135,913
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.14 13.14 18.41 14.47 3.70%
EPS 1.35 0.67 0.95 0.98 11.26%
DPS 0.51 0.43 0.51 0.20 36.61%
NAPS 0.1128 0.0777 0.0745 0.0688 17.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.64 0.82 0.78 0.99 -
P/RPS 1.23 0.45 0.31 0.50 34.99%
P/EPS 14.75 8.86 5.96 7.33 26.24%
EY 6.78 11.28 16.78 13.64 -20.78%
DY 2.58 7.32 8.97 2.79 -2.57%
P/NAPS 1.76 0.76 0.76 1.04 19.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 13/11/07 27/11/06 23/11/05 - -
Price 2.73 0.98 0.80 0.00 -
P/RPS 1.27 0.54 0.31 0.00 -
P/EPS 15.25 10.59 6.11 0.00 -
EY 6.56 9.44 16.36 0.00 -
DY 2.49 6.12 8.75 0.00 -
P/NAPS 1.82 0.91 0.78 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