[MUDAJYA] QoQ TTM 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- 20.58%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 301,212 294,928 285,933 246,727 227,595 253,763 293,113 1.83%
PBT 35,207 33,833 31,545 27,082 24,058 20,487 24,031 29.08%
Tax -10,339 -11,495 -12,520 -12,679 -11,811 -9,942 -10,117 1.46%
NP 24,868 22,338 19,025 14,403 12,247 10,545 13,914 47.43%
-
NP to SH 21,322 19,271 16,255 12,507 10,372 8,600 12,318 44.30%
-
Tax Rate 29.37% 33.98% 39.69% 46.82% 49.09% 48.53% 42.10% -
Total Cost 276,344 272,590 266,908 232,324 215,348 243,218 279,199 -0.68%
-
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 9,480 9,442 9,442 8,116 8,131 8,143 8,143 10.69%
Div Payout % 44.46% 49.00% 58.09% 64.90% 78.40% 94.69% 66.11% -
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 8.26% 7.57% 6.65% 5.84% 5.38% 4.16% 4.75% -
ROE 10.66% 12.37% 10.79% 8.57% 7.24% 6.00% 8.74% -
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 219.78 219.63 212.52 182.54 168.39 187.56 216.32 1.06%
EPS 15.56 14.35 12.08 9.25 7.67 6.36 9.09 43.23%
DPS 6.92 7.00 7.00 6.00 6.00 6.00 6.00 10.00%
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 11.33 11.10 10.76 9.28 8.56 9.55 11.03 1.81%
EPS 0.80 0.73 0.61 0.47 0.39 0.32 0.46 44.76%
DPS 0.36 0.36 0.36 0.31 0.31 0.31 0.31 10.51%
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 1.54 1.02 0.50 0.45 0.45 0.41 0.39 150.45%
P/EPS 21.79 15.68 8.86 8.86 9.90 11.96 9.35 76.05%
EY 4.59 6.38 11.29 11.28 10.10 8.36 10.70 -43.20%
DY 2.04 3.11 6.54 7.32 7.89 7.89 7.06 -56.39%
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 1.18 1.28 1.24 0.54 0.45 0.41 0.38 113.28%
P/EPS 16.71 19.58 21.85 10.59 9.77 11.96 9.02 51.00%
EY 5.98 5.11 4.58 9.44 10.23 8.36 11.09 -33.82%
DY 2.66 2.49 2.65 6.12 8.00 7.89 7.32 -49.17%
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