[MUDAJYA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 18.55%
YoY- 124.08%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 833,950 467,309 297,915 294,928 253,763 385,425 86,583 45.83%
PBT 223,274 65,650 52,387 33,833 20,487 37,577 8,739 71.57%
Tax -37,946 -10,885 -6,357 -11,495 -9,942 -12,870 -2,585 56.44%
NP 185,328 54,765 46,030 22,338 10,545 24,707 6,154 76.34%
-
NP to SH 153,449 46,086 37,696 19,271 8,600 24,707 6,154 70.88%
-
Tax Rate 17.00% 16.58% 12.13% 33.98% 48.53% 34.25% 29.58% -
Total Cost 648,622 412,544 251,885 272,590 243,218 360,718 80,429 41.58%
-
Net Worth 594,042 290,565 243,670 155,767 143,415 140,210 102,566 33.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 17,507 12,255 11,279 9,442 8,143 11,912 - -
Div Payout % 11.41% 26.59% 29.92% 49.00% 94.69% 48.21% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 594,042 290,565 243,670 155,767 143,415 140,210 102,566 33.99%
NOSH 409,684 372,519 148,579 134,282 135,297 136,126 120,666 22.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.22% 11.72% 15.45% 7.57% 4.16% 6.41% 7.11% -
ROE 25.83% 15.86% 15.47% 12.37% 6.00% 17.62% 6.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 203.56 125.45 200.51 219.63 187.56 283.14 71.75 18.97%
EPS 37.46 12.37 25.37 14.35 6.36 18.15 5.10 39.40%
DPS 4.27 3.29 7.59 7.00 6.00 8.75 0.00 -
NAPS 1.45 0.78 1.64 1.16 1.06 1.03 0.85 9.30%
Adjusted Per Share Value based on latest NOSH - 134,282
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.40 24.88 15.86 15.70 13.51 20.52 4.61 45.83%
EPS 8.17 2.45 2.01 1.03 0.46 1.32 0.33 70.67%
DPS 0.93 0.65 0.60 0.50 0.43 0.63 0.00 -
NAPS 0.3163 0.1547 0.1297 0.0829 0.0764 0.0747 0.0546 33.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 3.67 0.91 2.62 2.25 0.76 0.88 0.00 -
P/RPS 1.80 0.73 1.31 1.02 0.41 0.31 0.00 -
P/EPS 9.80 7.36 10.33 15.68 11.96 4.85 0.00 -
EY 10.21 13.59 9.68 6.38 8.36 20.62 0.00 -
DY 1.16 3.62 2.90 3.11 7.89 9.94 0.00 -
P/NAPS 2.53 1.17 1.60 1.94 0.72 0.85 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 13/05/09 16/05/08 16/05/07 26/05/06 24/05/05 - -
Price 3.82 1.18 2.76 2.81 0.76 0.86 0.00 -
P/RPS 1.88 0.94 1.38 1.28 0.41 0.30 0.00 -
P/EPS 10.20 9.54 10.88 19.58 11.96 4.74 0.00 -
EY 9.81 10.48 9.19 5.11 8.36 21.10 0.00 -
DY 1.12 2.79 2.75 2.49 7.89 10.18 0.00 -
P/NAPS 2.63 1.51 1.68 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