[MUDAJYA] QoQ 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- -1.62%
YoY- 461.01%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
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 81,841 64,665 56,514 100,073 79,960 58,381 47,519 43.63%
PBT 9,728 10,097 8,507 8,274 8,329 8,723 6,219 34.71%
Tax -799 -2,357 -2,342 -2,446 -3,194 -3,513 -3,367 -61.63%
NP 8,929 7,740 6,165 5,828 5,135 5,210 2,852 113.86%
-
NP to SH 8,586 6,606 5,519 4,561 4,636 4,555 2,503 127.27%
-
Tax Rate 8.21% 23.34% 27.53% 29.56% 38.35% 40.27% 54.14% -
Total Cost 72,912 56,925 50,349 94,245 74,825 53,171 44,667 38.59%
-
Net Worth 211,825 200,098 155,767 150,687 145,973 143,272 143,415 29.66%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,824 2,741 - 4,036 2,703 2,703 - -
Div Payout % 32.89% 41.49% - 88.50% 58.31% 59.35% - -
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 211,825 200,098 155,767 150,687 145,973 143,272 143,415 29.66%
NOSH 141,217 137,053 134,282 134,542 135,160 135,163 135,297 2.89%
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 10.91% 11.97% 10.91% 5.82% 6.42% 8.92% 6.00% -
ROE 4.05% 3.30% 3.54% 3.03% 3.18% 3.18% 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 57.95 47.18 42.09 74.38 59.16 43.19 35.12 39.59%
EPS 6.08 4.82 4.11 3.39 3.43 3.37 1.85 120.88%
DPS 2.00 2.00 0.00 3.00 2.00 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 3.08 2.43 2.13 3.77 3.01 2.20 1.79 43.54%
EPS 0.32 0.25 0.21 0.17 0.17 0.17 0.09 132.77%
DPS 0.11 0.10 0.00 0.15 0.10 0.10 0.00 -
NAPS 0.0797 0.0753 0.0586 0.0567 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 4.56 7.18 5.35 1.44 1.39 1.76 2.16 64.49%
P/EPS 43.42 70.33 54.74 31.56 23.91 22.55 41.08 3.75%
EY 2.30 1.42 1.83 3.17 4.18 4.43 2.43 -3.59%
DY 0.76 0.59 0.00 2.80 2.44 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 4.71 5.51 6.68 3.55 1.66 1.74 2.16 68.07%
P/EPS 44.90 53.94 68.37 77.88 28.57 22.26 41.08 6.10%
EY 2.23 1.85 1.46 1.28 3.50 4.49 2.43 -5.56%
DY 0.73 0.77 0.00 1.14 2.04 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