[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -19.7%
YoY- -50.01%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 247,813 211,800 190,076 293,113 309,661 342,836 347,476 -20.15%
PBT 31,028 29,884 24,876 24,031 26,960 29,830 39,052 -14.20%
Tax -13,432 -13,760 -13,468 -9,307 -8,936 -11,822 -14,168 -3.49%
NP 17,596 16,124 11,408 14,724 18,024 18,008 24,884 -20.61%
-
NP to SH 15,592 14,116 10,012 12,318 15,340 18,008 24,884 -26.75%
-
Tax Rate 43.29% 46.04% 54.14% 38.73% 33.15% 39.63% 36.28% -
Total Cost 230,217 195,676 178,668 278,389 291,637 324,828 322,592 -20.12%
-
Net Worth 145,837 143,323 143,415 141,398 140,072 140,092 140,210 2.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,201 5,408 - 8,157 7,252 5,440 - -
Div Payout % 46.19% 38.31% - 66.23% 47.28% 30.21% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 145,837 143,323 143,415 141,398 140,072 140,092 140,210 2.65%
NOSH 135,034 135,210 135,297 135,960 135,992 136,012 136,126 -0.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.10% 7.61% 6.00% 5.02% 5.82% 5.25% 7.16% -
ROE 10.69% 9.85% 6.98% 8.71% 10.95% 12.85% 17.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 183.52 156.64 140.49 215.59 227.70 252.06 255.26 -19.72%
EPS 11.55 10.44 7.40 9.06 11.28 13.24 18.28 -26.34%
DPS 5.33 4.00 0.00 6.00 5.33 4.00 0.00 -
NAPS 1.08 1.06 1.06 1.04 1.03 1.03 1.03 3.20%
Adjusted Per Share Value based on latest NOSH - 135,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.33 7.97 7.15 11.03 11.65 12.90 13.08 -20.15%
EPS 0.59 0.53 0.38 0.46 0.58 0.68 0.94 -26.67%
DPS 0.27 0.20 0.00 0.31 0.27 0.20 0.00 -
NAPS 0.0549 0.0539 0.054 0.0532 0.0527 0.0527 0.0528 2.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.82 0.76 0.76 0.85 0.78 0.77 0.88 -
P/RPS 0.45 0.49 0.54 0.39 0.34 0.31 0.34 20.52%
P/EPS 7.10 7.28 10.27 9.38 6.91 5.82 4.81 29.61%
EY 14.08 13.74 9.74 10.66 14.46 17.19 20.77 -22.81%
DY 6.50 5.26 0.00 7.06 6.84 5.19 0.00 -
P/NAPS 0.76 0.72 0.72 0.82 0.76 0.75 0.85 -7.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 -
Price 0.98 0.75 0.76 0.82 0.80 0.86 0.86 -
P/RPS 0.53 0.48 0.54 0.38 0.35 0.34 0.34 34.40%
P/EPS 8.49 7.18 10.27 9.05 7.09 6.50 4.70 48.26%
EY 11.78 13.92 9.74 11.05 14.10 15.40 21.26 -32.51%
DY 5.44 5.33 0.00 7.32 6.67 4.65 0.00 -
P/NAPS 0.91 0.71 0.72 0.79 0.78 0.83 0.83 6.32%

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