[MUDAJYA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.78%
YoY- 85.37%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 64,665 56,514 100,073 79,960 58,381 47,519 60,867 4.12%
PBT 10,097 8,507 8,274 8,329 8,723 6,219 3,811 91.81%
Tax -2,357 -2,342 -2,446 -3,194 -3,513 -3,367 -2,605 -6.46%
NP 7,740 6,165 5,828 5,135 5,210 2,852 1,206 246.53%
-
NP to SH 6,606 5,519 4,561 4,636 4,555 2,503 813 305.72%
-
Tax Rate 23.34% 27.53% 29.56% 38.35% 40.27% 54.14% 68.35% -
Total Cost 56,925 50,349 94,245 74,825 53,171 44,667 59,661 -3.08%
-
Net Worth 200,098 155,767 150,687 145,973 143,272 143,415 140,919 26.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,741 - 4,036 2,703 2,703 - 2,709 0.78%
Div Payout % 41.49% - 88.50% 58.31% 59.35% - 333.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 200,098 155,767 150,687 145,973 143,272 143,415 140,919 26.41%
NOSH 137,053 134,282 134,542 135,160 135,163 135,297 135,499 0.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.97% 10.91% 5.82% 6.42% 8.92% 6.00% 1.98% -
ROE 3.30% 3.54% 3.03% 3.18% 3.18% 1.75% 0.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.18 42.09 74.38 59.16 43.19 35.12 44.92 3.33%
EPS 4.82 4.11 3.39 3.43 3.37 1.85 0.60 302.64%
DPS 2.00 0.00 3.00 2.00 2.00 0.00 2.00 0.00%
NAPS 1.46 1.16 1.12 1.08 1.06 1.06 1.04 25.45%
Adjusted Per Share Value based on latest NOSH - 135,160
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.43 2.13 3.77 3.01 2.20 1.79 2.29 4.04%
EPS 0.25 0.21 0.17 0.17 0.17 0.09 0.03 312.63%
DPS 0.10 0.00 0.15 0.10 0.10 0.00 0.10 0.00%
NAPS 0.0753 0.0586 0.0567 0.0549 0.0539 0.054 0.053 26.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.39 2.25 1.07 0.82 0.76 0.76 0.85 -
P/RPS 7.18 5.35 1.44 1.39 1.76 2.16 1.89 144.06%
P/EPS 70.33 54.74 31.56 23.91 22.55 41.08 141.67 -37.38%
EY 1.42 1.83 3.17 4.18 4.43 2.43 0.71 58.94%
DY 0.59 0.00 2.80 2.44 2.63 0.00 2.35 -60.30%
P/NAPS 2.32 1.94 0.96 0.76 0.72 0.72 0.82 100.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 26/05/06 22/02/06 -
Price 2.60 2.81 2.64 0.98 0.75 0.76 0.82 -
P/RPS 5.51 6.68 3.55 1.66 1.74 2.16 1.83 108.93%
P/EPS 53.94 68.37 77.88 28.57 22.26 41.08 136.67 -46.28%
EY 1.85 1.46 1.28 3.50 4.49 2.43 0.73 86.19%
DY 0.77 0.00 1.14 2.04 2.67 0.00 2.44 -53.74%
P/NAPS 1.78 2.42 2.36 0.91 0.71 0.72 0.79 72.12%

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