[MUDAJYA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 25.07%
YoY- 95.61%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 422,382 365,117 334,488 297,915 273,981 303,093 301,212 25.15%
PBT 65,521 64,710 61,142 52,387 41,358 36,606 35,207 51.01%
Tax -8,185 -7,670 -6,147 -6,357 -6,334 -7,944 -10,339 -14.36%
NP 57,336 57,040 54,995 46,030 35,024 28,662 24,868 74.08%
-
NP to SH 45,117 44,180 44,679 37,696 30,140 25,272 21,322 64.44%
-
Tax Rate 12.49% 11.85% 10.05% 12.13% 15.32% 21.70% 29.37% -
Total Cost 365,046 308,077 279,493 251,885 238,957 274,431 276,344 20.29%
-
Net Worth 272,200 257,313 252,367 243,670 222,867 211,825 200,098 22.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,255 12,377 11,525 11,279 11,279 9,601 9,480 18.57%
Div Payout % 27.16% 28.02% 25.80% 29.92% 37.43% 37.99% 44.46% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 272,200 257,313 252,367 243,670 222,867 211,825 200,098 22.65%
NOSH 372,877 367,590 149,329 148,579 142,863 141,217 137,053 94.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.57% 15.62% 16.44% 15.45% 12.78% 9.46% 8.26% -
ROE 16.57% 17.17% 17.70% 15.47% 13.52% 11.93% 10.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 113.28 99.33 223.99 200.51 191.78 214.63 219.78 -35.58%
EPS 12.10 12.02 29.92 25.37 21.10 17.90 15.56 -15.37%
DPS 3.29 3.37 7.72 7.59 7.90 6.80 6.92 -38.94%
NAPS 0.73 0.70 1.69 1.64 1.56 1.50 1.46 -36.87%
Adjusted Per Share Value based on latest NOSH - 148,579
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.89 13.74 12.59 11.21 10.31 11.41 11.33 25.16%
EPS 1.70 1.66 1.68 1.42 1.13 0.95 0.80 64.91%
DPS 0.46 0.47 0.43 0.42 0.42 0.36 0.36 17.66%
NAPS 0.1024 0.0968 0.095 0.0917 0.0839 0.0797 0.0753 22.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.85 0.98 2.57 2.62 2.95 2.64 3.39 -
P/RPS 0.75 0.99 1.15 1.31 1.54 1.23 1.54 -37.96%
P/EPS 7.02 8.15 8.59 10.33 13.98 14.75 21.79 -52.84%
EY 14.23 12.26 11.64 9.68 7.15 6.78 4.59 111.88%
DY 3.87 3.44 3.00 2.90 2.68 2.58 2.04 52.94%
P/NAPS 1.16 1.40 1.52 1.60 1.89 1.76 2.32 -36.87%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 26/08/08 16/05/08 26/02/08 13/11/07 28/08/07 -
Price 0.88 0.79 0.98 2.76 2.78 2.73 2.60 -
P/RPS 0.78 0.80 0.44 1.38 1.45 1.27 1.18 -24.02%
P/EPS 7.27 6.57 3.28 10.88 13.18 15.25 16.71 -42.43%
EY 13.75 15.21 30.53 9.19 7.59 6.56 5.98 73.76%
DY 3.73 4.26 7.88 2.75 2.84 2.49 2.66 25.15%
P/NAPS 1.21 1.13 0.58 1.68 1.78 1.82 1.78 -22.59%

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