[MUDAJYA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.97%
YoY- 119.91%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 501,500 422,382 392,208 363,372 321,792 273,981 270,693 50.78%
PBT 78,660 65,521 68,912 76,776 78,144 42,039 37,776 62.99%
Tax -20,260 -8,185 -9,112 -9,024 -9,460 -5,874 -7,330 96.82%
NP 58,400 57,336 59,800 67,752 68,684 36,165 30,445 54.32%
-
NP to SH 56,176 45,117 46,334 53,328 52,300 30,140 27,614 60.48%
-
Tax Rate 25.76% 12.49% 13.22% 11.75% 12.11% 13.97% 19.40% -
Total Cost 443,100 365,046 332,408 295,620 253,108 237,816 240,248 50.33%
-
Net Worth 290,565 272,418 261,566 251,743 243,670 88,984 211,768 23.45%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 12,314 8,967 5,958 - 4,592 7,529 -
Div Payout % - 27.30% 19.35% 11.17% - 15.24% 27.27% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 290,565 272,418 261,566 251,743 243,670 88,984 211,768 23.45%
NOSH 372,519 373,176 373,666 148,960 148,579 143,523 141,179 90.83%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.65% 13.57% 15.25% 18.65% 21.34% 13.20% 11.25% -
ROE 19.33% 16.56% 17.71% 21.18% 21.46% 33.87% 13.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 134.62 113.19 104.96 243.94 216.58 190.90 191.74 -20.98%
EPS 15.08 12.09 12.40 35.80 35.20 8.42 19.56 -15.90%
DPS 0.00 3.30 2.40 4.00 0.00 3.20 5.33 -
NAPS 0.78 0.73 0.70 1.69 1.64 0.62 1.50 -35.30%
Adjusted Per Share Value based on latest NOSH - 149,329
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 18.87 15.89 14.76 13.67 12.11 10.31 10.19 50.74%
EPS 2.11 1.70 1.74 2.01 1.97 1.13 1.04 60.19%
DPS 0.00 0.46 0.34 0.22 0.00 0.17 0.28 -
NAPS 0.1093 0.1025 0.0984 0.0947 0.0917 0.0335 0.0797 23.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.91 0.85 0.98 2.57 2.62 2.95 2.64 -
P/RPS 0.68 0.75 0.93 1.05 1.21 1.55 1.38 -37.58%
P/EPS 6.03 7.03 7.90 7.18 7.44 14.05 13.50 -41.53%
EY 16.57 14.22 12.65 13.93 13.44 7.12 7.41 70.91%
DY 0.00 3.88 2.45 1.56 0.00 1.08 2.02 -
P/NAPS 1.17 1.16 1.40 1.52 1.60 4.76 1.76 -23.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 13/05/09 25/02/09 24/11/08 26/08/08 16/05/08 26/02/08 13/11/07 -
Price 1.18 0.88 0.79 0.98 2.76 2.78 2.73 -
P/RPS 0.88 0.78 0.75 0.40 1.27 1.46 1.42 -27.29%
P/EPS 7.82 7.28 6.37 2.74 7.84 13.24 13.96 -32.02%
EY 12.78 13.74 15.70 36.53 12.75 7.55 7.16 47.09%
DY 0.00 3.75 3.04 4.08 0.00 1.15 1.95 -
P/NAPS 1.51 1.21 1.13 0.58 1.68 4.48 1.82 -11.69%

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