[MUDAJYA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 18.55%
YoY- 124.08%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 273,981 303,093 301,212 294,928 285,933 246,727 227,595 13.12%
PBT 41,358 36,606 35,207 33,833 31,545 27,082 24,058 43.36%
Tax -6,334 -7,944 -10,339 -11,495 -12,520 -12,679 -11,811 -33.91%
NP 35,024 28,662 24,868 22,338 19,025 14,403 12,247 101.09%
-
NP to SH 30,140 25,272 21,322 19,271 16,255 12,507 10,372 103.24%
-
Tax Rate 15.32% 21.70% 29.37% 33.98% 39.69% 46.82% 49.09% -
Total Cost 238,957 274,431 276,344 272,590 266,908 232,324 215,348 7.16%
-
Net Worth 222,867 211,825 200,098 155,767 150,687 145,973 143,272 34.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,279 9,601 9,480 9,442 9,442 8,116 8,131 24.30%
Div Payout % 37.43% 37.99% 44.46% 49.00% 58.09% 64.90% 78.40% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 222,867 211,825 200,098 155,767 150,687 145,973 143,272 34.14%
NOSH 142,863 141,217 137,053 134,282 134,542 135,160 135,163 3.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.78% 9.46% 8.26% 7.57% 6.65% 5.84% 5.38% -
ROE 13.52% 11.93% 10.66% 12.37% 10.79% 8.57% 7.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 191.78 214.63 219.78 219.63 212.52 182.54 168.39 9.03%
EPS 21.10 17.90 15.56 14.35 12.08 9.25 7.67 95.97%
DPS 7.90 6.80 6.92 7.00 7.00 6.00 6.00 20.06%
NAPS 1.56 1.50 1.46 1.16 1.12 1.08 1.06 29.29%
Adjusted Per Share Value based on latest NOSH - 134,282
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.31 11.41 11.33 11.10 10.76 9.28 8.56 13.16%
EPS 1.13 0.95 0.80 0.73 0.61 0.47 0.39 102.84%
DPS 0.42 0.36 0.36 0.36 0.36 0.31 0.31 22.37%
NAPS 0.0839 0.0797 0.0753 0.0586 0.0567 0.0549 0.0539 34.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.95 2.64 3.39 2.25 1.07 0.82 0.76 -
P/RPS 1.54 1.23 1.54 1.02 0.50 0.45 0.45 126.58%
P/EPS 13.98 14.75 21.79 15.68 8.86 8.86 9.90 25.78%
EY 7.15 6.78 4.59 6.38 11.29 11.28 10.10 -20.51%
DY 2.68 2.58 2.04 3.11 6.54 7.32 7.89 -51.22%
P/NAPS 1.89 1.76 2.32 1.94 0.96 0.76 0.72 89.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 13/11/07 28/08/07 16/05/07 26/02/07 27/11/06 21/08/06 -
Price 2.78 2.73 2.60 2.81 2.64 0.98 0.75 -
P/RPS 1.45 1.27 1.18 1.28 1.24 0.54 0.45 117.69%
P/EPS 13.18 15.25 16.71 19.58 21.85 10.59 9.77 22.02%
EY 7.59 6.56 5.98 5.11 4.58 9.44 10.23 -18.00%
DY 2.84 2.49 2.66 2.49 2.65 6.12 8.00 -49.76%
P/NAPS 1.78 1.82 1.78 2.42 2.36 0.91 0.71 84.23%

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