[MUDAJYA] QoQ 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- 3.93%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
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 125,375 128,226 112,470 101,238 80,448 70,961 81,841 32.85%
PBT 19,665 13,837 13,296 18,852 19,536 13,026 9,728 59.80%
Tax -5,065 -1,351 -2,322 -2,147 -2,365 -836 -799 242.13%
NP 14,600 12,486 10,974 16,705 17,171 12,190 8,929 38.75%
-
NP to SH 14,044 10,366 8,087 13,589 13,075 9,429 8,586 38.78%
-
Tax Rate 25.76% 9.76% 17.46% 11.39% 12.11% 6.42% 8.21% -
Total Cost 110,775 115,740 101,496 84,533 63,277 58,771 72,912 32.12%
-
Net Worth 290,565 272,200 257,313 252,367 243,670 222,867 211,825 23.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 5,593 3,675 2,986 - 5,714 2,824 -
Div Payout % - 53.96% 45.45% 21.98% - 60.61% 32.89% -
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 290,565 272,200 257,313 252,367 243,670 222,867 211,825 23.43%
NOSH 372,519 372,877 367,590 149,329 148,579 142,863 141,217 90.80%
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% 9.74% 9.76% 16.50% 21.34% 17.18% 10.91% -
ROE 4.83% 3.81% 3.14% 5.38% 5.37% 4.23% 4.05% -
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 33.66 34.39 30.60 67.79 54.14 49.67 57.95 -30.36%
EPS 3.77 2.78 2.20 9.10 8.80 6.60 6.08 -27.26%
DPS 0.00 1.50 1.00 2.00 0.00 4.00 2.00 -
NAPS 0.78 0.73 0.70 1.69 1.64 1.56 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 4.72 4.83 4.23 3.81 3.03 2.67 3.08 32.88%
EPS 0.53 0.39 0.30 0.51 0.49 0.35 0.32 39.94%
DPS 0.00 0.21 0.14 0.11 0.00 0.22 0.11 -
NAPS 0.1093 0.1024 0.0968 0.095 0.0917 0.0839 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 2.70 2.47 3.20 3.79 4.84 5.94 4.56 -29.46%
P/EPS 24.14 30.58 44.55 28.24 29.77 44.70 43.42 -32.36%
EY 4.14 3.27 2.24 3.54 3.36 2.24 2.30 47.91%
DY 0.00 1.76 1.02 0.78 0.00 1.36 0.76 -
P/NAPS 1.17 1.16 1.40 1.52 1.60 1.89 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 3.51 2.56 2.58 1.45 5.10 5.60 4.71 -17.78%
P/EPS 31.30 31.65 35.91 10.77 31.36 42.12 44.90 -21.36%
EY 3.19 3.16 2.78 9.29 3.19 2.37 2.23 26.92%
DY 0.00 1.70 1.27 2.04 0.00 1.44 0.73 -
P/NAPS 1.51 1.21 1.13 0.58 1.68 1.78 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