[MUDAJYA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.25%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 270,693 242,358 226,056 285,933 247,813 211,800 190,076 26.55%
PBT 37,776 37,208 34,028 31,273 31,028 29,884 24,876 32.08%
Tax -7,330 -9,398 -9,368 -12,248 -13,432 -13,760 -13,468 -33.31%
NP 30,445 27,810 24,660 19,025 17,596 16,124 11,408 92.28%
-
NP to SH 27,614 24,250 22,076 16,255 15,592 14,116 10,012 96.54%
-
Tax Rate 19.40% 25.26% 27.53% 39.16% 43.29% 46.04% 54.14% -
Total Cost 240,248 214,548 201,396 266,908 230,217 195,676 178,668 21.80%
-
Net Worth 211,768 200,254 155,767 150,958 145,837 143,323 143,415 29.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,529 5,486 - 9,434 7,201 5,408 - -
Div Payout % 27.27% 22.62% - 58.04% 46.19% 38.31% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 211,768 200,254 155,767 150,958 145,837 143,323 143,415 29.64%
NOSH 141,179 137,160 134,282 134,784 135,034 135,210 135,297 2.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.25% 11.47% 10.91% 6.65% 7.10% 7.61% 6.00% -
ROE 13.04% 12.11% 14.17% 10.77% 10.69% 9.85% 6.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 191.74 176.70 168.34 212.14 183.52 156.64 140.49 23.01%
EPS 19.56 17.68 16.44 12.10 11.55 10.44 7.40 91.05%
DPS 5.33 4.00 0.00 7.00 5.33 4.00 0.00 -
NAPS 1.50 1.46 1.16 1.12 1.08 1.06 1.06 26.01%
Adjusted Per Share Value based on latest NOSH - 134,542
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.19 9.12 8.51 10.76 9.33 7.97 7.15 26.61%
EPS 1.04 0.91 0.83 0.61 0.59 0.53 0.38 95.53%
DPS 0.28 0.21 0.00 0.36 0.27 0.20 0.00 -
NAPS 0.0797 0.0754 0.0586 0.0568 0.0549 0.0539 0.054 29.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.64 3.39 2.25 1.07 0.82 0.76 0.76 -
P/RPS 1.38 1.92 1.34 0.50 0.45 0.49 0.54 86.81%
P/EPS 13.50 19.17 13.69 8.87 7.10 7.28 10.27 19.97%
EY 7.41 5.22 7.31 11.27 14.08 13.74 9.74 -16.64%
DY 2.02 1.18 0.00 6.54 6.50 5.26 0.00 -
P/NAPS 1.76 2.32 1.94 0.96 0.76 0.72 0.72 81.36%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 26/05/06 -
Price 2.73 2.60 2.81 2.64 0.98 0.75 0.76 -
P/RPS 1.42 1.47 1.67 1.24 0.53 0.48 0.54 90.40%
P/EPS 13.96 14.71 17.09 21.89 8.49 7.18 10.27 22.68%
EY 7.16 6.80 5.85 4.57 11.78 13.92 9.74 -18.53%
DY 1.95 1.54 0.00 2.65 5.44 5.33 0.00 -
P/NAPS 1.82 1.78 2.42 2.36 0.91 0.71 0.72 85.45%

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