[MUDAJYA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 294,928 253,763 385,425 86,583 50.46%
PBT 33,833 20,487 37,577 8,739 57.02%
Tax -11,495 -9,942 -12,870 -2,585 64.44%
NP 22,338 10,545 24,707 6,154 53.68%
-
NP to SH 19,271 8,600 24,707 6,154 46.30%
-
Tax Rate 33.98% 48.53% 34.25% 29.58% -
Total Cost 272,590 243,218 360,718 80,429 50.21%
-
Net Worth 155,767 143,415 140,210 102,566 14.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,442 8,143 11,912 - -
Div Payout % 49.00% 94.69% 48.21% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 155,767 143,415 140,210 102,566 14.94%
NOSH 134,282 135,297 136,126 120,666 3.62%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.57% 4.16% 6.41% 7.11% -
ROE 12.37% 6.00% 17.62% 6.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 219.63 187.56 283.14 71.75 45.19%
EPS 14.35 6.36 18.15 5.10 41.17%
DPS 7.00 6.00 8.75 0.00 -
NAPS 1.16 1.06 1.03 0.85 10.92%
Adjusted Per Share Value based on latest NOSH - 120,666
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.87 11.94 18.13 4.07 50.48%
EPS 0.91 0.40 1.16 0.29 46.40%
DPS 0.44 0.38 0.56 0.00 -
NAPS 0.0733 0.0675 0.066 0.0482 14.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 - -
Price 2.25 0.76 0.88 0.00 -
P/RPS 1.02 0.41 0.31 0.00 -
P/EPS 15.68 11.96 4.85 0.00 -
EY 6.38 8.36 20.62 0.00 -
DY 3.11 7.89 9.94 0.00 -
P/NAPS 1.94 0.72 0.85 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 16/05/07 26/05/06 24/05/05 - -
Price 2.81 0.76 0.86 0.00 -
P/RPS 1.28 0.41 0.30 0.00 -
P/EPS 19.58 11.96 4.74 0.00 -
EY 5.11 8.36 21.10 0.00 -
DY 2.49 7.89 10.18 0.00 -
P/NAPS 2.42 0.72 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