[MUDAJYA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.67%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 227,595 253,763 293,113 345,661 382,976 385,425 385,139 -29.64%
PBT 24,058 20,487 24,031 30,403 33,746 37,577 36,553 -24.39%
Tax -11,811 -9,942 -10,117 -11,407 -11,409 -12,870 -11,913 -0.57%
NP 12,247 10,545 13,914 18,996 22,337 24,707 24,640 -37.33%
-
NP to SH 10,372 8,600 12,318 17,793 21,612 24,707 24,640 -43.92%
-
Tax Rate 49.09% 48.53% 42.10% 37.52% 33.81% 34.25% 32.59% -
Total Cost 215,348 243,218 279,199 326,665 360,639 360,718 360,499 -29.13%
-
Net Worth 143,272 143,415 140,919 140,001 139,828 140,210 134,742 4.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 8,131 8,143 8,143 9,516 6,798 11,912 11,912 -22.52%
Div Payout % 78.40% 94.69% 66.11% 53.49% 31.46% 48.21% 48.35% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 143,272 143,415 140,919 140,001 139,828 140,210 134,742 4.18%
NOSH 135,163 135,297 135,499 135,923 135,756 136,126 136,103 -0.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.38% 4.16% 4.75% 5.50% 5.83% 6.41% 6.40% -
ROE 7.24% 6.00% 8.74% 12.71% 15.46% 17.62% 18.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 168.39 187.56 216.32 254.30 282.11 283.14 282.97 -29.31%
EPS 7.67 6.36 9.09 13.09 15.92 18.15 18.10 -43.67%
DPS 6.00 6.00 6.00 7.00 5.00 8.75 8.75 -22.29%
NAPS 1.06 1.06 1.04 1.03 1.03 1.03 0.99 4.67%
Adjusted Per Share Value based on latest NOSH - 135,923
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.56 9.55 11.03 13.01 14.41 14.50 14.49 -29.66%
EPS 0.39 0.32 0.46 0.67 0.81 0.93 0.93 -44.06%
DPS 0.31 0.31 0.31 0.36 0.26 0.45 0.45 -22.05%
NAPS 0.0539 0.054 0.053 0.0527 0.0526 0.0528 0.0507 4.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.76 0.76 0.85 0.78 0.77 0.88 1.05 -
P/RPS 0.45 0.41 0.39 0.31 0.27 0.31 0.37 13.98%
P/EPS 9.90 11.96 9.35 5.96 4.84 4.85 5.80 42.96%
EY 10.10 8.36 10.70 16.78 20.67 20.62 17.24 -30.05%
DY 7.89 7.89 7.06 8.97 6.49 9.94 8.34 -3.64%
P/NAPS 0.72 0.72 0.82 0.76 0.75 0.85 1.06 -22.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 26/05/06 22/02/06 23/11/05 24/08/05 24/05/05 23/02/05 -
Price 0.75 0.76 0.82 0.80 0.86 0.86 0.93 -
P/RPS 0.45 0.41 0.38 0.31 0.30 0.30 0.33 23.03%
P/EPS 9.77 11.96 9.02 6.11 5.40 4.74 5.14 53.62%
EY 10.23 8.36 11.09 16.36 18.51 21.10 19.47 -34.96%
DY 8.00 7.89 7.32 8.75 5.81 10.18 9.41 -10.28%
P/NAPS 0.71 0.72 0.79 0.78 0.83 0.83 0.94 -17.10%

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