[MUDAJYA] QoQ Cumulative 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- 39.0%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 203,020 121,179 56,514 285,933 185,860 105,900 47,519 163.06%
PBT 28,332 18,604 8,507 31,273 23,271 14,942 6,219 174.55%
Tax -5,498 -4,699 -2,342 -12,248 -10,074 -6,880 -3,367 38.62%
NP 22,834 13,905 6,165 19,025 13,197 8,062 2,852 299.70%
-
NP to SH 20,711 12,125 5,519 16,255 11,694 7,058 2,503 308.57%
-
Tax Rate 19.41% 25.26% 27.53% 39.16% 43.29% 46.04% 54.14% -
Total Cost 180,186 107,274 50,349 266,908 172,663 97,838 44,667 153.19%
-
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 5,647 2,743 - 9,434 5,401 2,704 - -
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 9.78% 6.05% 3.54% 10.77% 8.02% 4.92% 1.75% -
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 143.80 88.35 42.09 212.14 137.64 78.32 35.12 155.71%
EPS 14.67 8.84 4.11 12.10 8.66 5.22 1.85 297.15%
DPS 4.00 2.00 0.00 7.00 4.00 2.00 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 7.64 4.56 2.13 10.76 6.99 3.99 1.79 162.89%
EPS 0.78 0.46 0.21 0.61 0.44 0.27 0.09 321.37%
DPS 0.21 0.10 0.00 0.36 0.20 0.10 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 1.84 3.84 5.35 0.50 0.60 0.97 2.16 -10.12%
P/EPS 18.00 38.35 54.74 8.87 9.47 14.56 41.08 -42.28%
EY 5.56 2.61 1.83 11.27 10.56 6.87 2.43 73.55%
DY 1.52 0.59 0.00 6.54 4.88 2.63 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 1.90 2.94 6.68 1.24 0.71 0.96 2.16 -8.18%
P/EPS 18.61 29.41 68.37 21.89 11.32 14.37 41.08 -40.98%
EY 5.37 3.40 1.46 4.57 8.84 6.96 2.43 69.57%
DY 1.47 0.77 0.00 2.65 4.08 2.67 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