[MUDAJYA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.64%
YoY- 105.57%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 297,915 273,981 303,093 301,212 294,928 285,933 246,727 13.37%
PBT 52,387 41,358 36,606 35,207 33,833 31,545 27,082 55.18%
Tax -6,357 -6,334 -7,944 -10,339 -11,495 -12,520 -12,679 -36.86%
NP 46,030 35,024 28,662 24,868 22,338 19,025 14,403 116.81%
-
NP to SH 37,696 30,140 25,272 21,322 19,271 16,255 12,507 108.51%
-
Tax Rate 12.13% 15.32% 21.70% 29.37% 33.98% 39.69% 46.82% -
Total Cost 251,885 238,957 274,431 276,344 272,590 266,908 232,324 5.53%
-
Net Worth 243,670 222,867 211,825 200,098 155,767 150,687 145,973 40.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 11,279 11,279 9,601 9,480 9,442 9,442 8,116 24.50%
Div Payout % 29.92% 37.43% 37.99% 44.46% 49.00% 58.09% 64.90% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 243,670 222,867 211,825 200,098 155,767 150,687 145,973 40.67%
NOSH 148,579 142,863 141,217 137,053 134,282 134,542 135,160 6.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.45% 12.78% 9.46% 8.26% 7.57% 6.65% 5.84% -
ROE 15.47% 13.52% 11.93% 10.66% 12.37% 10.79% 8.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 200.51 191.78 214.63 219.78 219.63 212.52 182.54 6.45%
EPS 25.37 21.10 17.90 15.56 14.35 12.08 9.25 95.81%
DPS 7.59 7.90 6.80 6.92 7.00 7.00 6.00 16.94%
NAPS 1.64 1.56 1.50 1.46 1.16 1.12 1.08 32.07%
Adjusted Per Share Value based on latest NOSH - 137,053
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.21 10.31 11.41 11.33 11.10 10.76 9.28 13.41%
EPS 1.42 1.13 0.95 0.80 0.73 0.61 0.47 108.85%
DPS 0.42 0.42 0.36 0.36 0.36 0.36 0.31 22.41%
NAPS 0.0917 0.0839 0.0797 0.0753 0.0586 0.0567 0.0549 40.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.62 2.95 2.64 3.39 2.25 1.07 0.82 -
P/RPS 1.31 1.54 1.23 1.54 1.02 0.50 0.45 103.74%
P/EPS 10.33 13.98 14.75 21.79 15.68 8.86 8.86 10.76%
EY 9.68 7.15 6.78 4.59 6.38 11.29 11.28 -9.68%
DY 2.90 2.68 2.58 2.04 3.11 6.54 7.32 -46.02%
P/NAPS 1.60 1.89 1.76 2.32 1.94 0.96 0.76 64.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 -
Price 2.76 2.78 2.73 2.60 2.81 2.64 0.98 -
P/RPS 1.38 1.45 1.27 1.18 1.28 1.24 0.54 86.81%
P/EPS 10.88 13.18 15.25 16.71 19.58 21.85 10.59 1.81%
EY 9.19 7.59 6.56 5.98 5.11 4.58 9.44 -1.77%
DY 2.75 2.84 2.49 2.66 2.49 2.65 6.12 -41.30%
P/NAPS 1.68 1.78 1.82 1.78 2.42 2.36 0.91 50.43%

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