[MUDAJYA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.82%
YoY- -37.31%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 211,800 190,076 293,113 309,661 342,836 347,476 385,139 -32.95%
PBT 29,884 24,876 24,031 26,960 29,830 39,052 36,553 -12.59%
Tax -13,760 -13,468 -9,307 -8,936 -11,822 -14,168 -11,913 10.11%
NP 16,124 11,408 14,724 18,024 18,008 24,884 24,640 -24.68%
-
NP to SH 14,116 10,012 12,318 15,340 18,008 24,884 24,640 -31.09%
-
Tax Rate 46.04% 54.14% 38.73% 33.15% 39.63% 36.28% 32.59% -
Total Cost 195,676 178,668 278,389 291,637 324,828 322,592 360,499 -33.53%
-
Net Worth 143,323 143,415 141,398 140,072 140,092 140,210 129,684 6.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,408 - 8,157 7,252 5,440 - 7,859 -22.10%
Div Payout % 38.31% - 66.23% 47.28% 30.21% - 31.90% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 143,323 143,415 141,398 140,072 140,092 140,210 129,684 6.91%
NOSH 135,210 135,297 135,960 135,992 136,012 136,126 130,994 2.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.61% 6.00% 5.02% 5.82% 5.25% 7.16% 6.40% -
ROE 9.85% 6.98% 8.71% 10.95% 12.85% 17.75% 19.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 156.64 140.49 215.59 227.70 252.06 255.26 294.01 -34.35%
EPS 10.44 7.40 9.06 11.28 13.24 18.28 18.81 -32.53%
DPS 4.00 0.00 6.00 5.33 4.00 0.00 6.00 -23.74%
NAPS 1.06 1.06 1.04 1.03 1.03 1.03 0.99 4.67%
Adjusted Per Share Value based on latest NOSH - 135,923
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.97 7.15 11.03 11.65 12.90 13.08 14.49 -32.94%
EPS 0.53 0.38 0.46 0.58 0.68 0.94 0.93 -31.33%
DPS 0.20 0.00 0.31 0.27 0.20 0.00 0.30 -23.74%
NAPS 0.0539 0.054 0.0532 0.0527 0.0527 0.0528 0.0488 6.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.76 0.76 0.85 0.78 0.77 0.88 1.05 -
P/RPS 0.49 0.54 0.39 0.34 0.31 0.34 0.36 22.88%
P/EPS 7.28 10.27 9.38 6.91 5.82 4.81 5.58 19.45%
EY 13.74 9.74 10.66 14.46 17.19 20.77 17.91 -16.23%
DY 5.26 0.00 7.06 6.84 5.19 0.00 5.71 -5.33%
P/NAPS 0.72 0.72 0.82 0.76 0.75 0.85 1.06 -22.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 23/02/05 -
Price 0.75 0.76 0.82 0.80 0.86 0.86 0.93 -
P/RPS 0.48 0.54 0.38 0.35 0.34 0.34 0.32 31.13%
P/EPS 7.18 10.27 9.05 7.09 6.50 4.70 4.94 28.39%
EY 13.92 9.74 11.05 14.10 15.40 21.26 20.23 -22.11%
DY 5.33 0.00 7.32 6.67 4.65 0.00 6.45 -11.97%
P/NAPS 0.71 0.72 0.79 0.78 0.83 0.83 0.94 -17.10%

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