[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.87%
YoY- 77.11%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 852,184 677,610 392,208 270,693 247,813 309,661 362,298 15.31%
PBT 283,180 142,201 68,912 37,776 31,028 26,960 35,160 41.55%
Tax -48,369 -28,942 -9,112 -7,330 -13,432 -8,936 -10,690 28.59%
NP 234,810 113,258 59,800 30,445 17,596 18,024 24,469 45.75%
-
NP to SH 201,816 101,125 46,334 27,614 15,592 15,340 24,469 42.11%
-
Tax Rate 17.08% 20.35% 13.22% 19.40% 43.29% 33.15% 30.40% -
Total Cost 617,373 564,352 332,408 240,248 230,217 291,637 337,829 10.56%
-
Net Worth 667,352 338,988 261,566 211,768 145,837 140,072 122,863 32.56%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,647 7,946 8,967 7,529 7,201 7,252 5,173 17.53%
Div Payout % 6.76% 7.86% 19.35% 27.27% 46.19% 47.28% 21.14% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 667,352 338,988 261,566 211,768 145,837 140,072 122,863 32.56%
NOSH 409,418 372,514 373,666 141,179 135,034 135,992 129,330 21.16%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.55% 16.71% 15.25% 11.25% 7.10% 5.82% 6.75% -
ROE 30.24% 29.83% 17.71% 13.04% 10.69% 10.95% 19.92% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 208.15 181.90 104.96 191.74 183.52 227.70 280.13 -4.82%
EPS 49.29 27.15 12.40 19.56 11.55 11.28 18.92 17.29%
DPS 3.33 2.13 2.40 5.33 5.33 5.33 4.00 -3.00%
NAPS 1.63 0.91 0.70 1.50 1.08 1.03 0.95 9.41%
Adjusted Per Share Value based on latest NOSH - 141,217
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.07 25.50 14.76 10.19 9.33 11.65 13.63 15.32%
EPS 7.59 3.81 1.74 1.04 0.59 0.58 0.92 42.12%
DPS 0.51 0.30 0.34 0.28 0.27 0.27 0.19 17.87%
NAPS 0.2511 0.1276 0.0984 0.0797 0.0549 0.0527 0.0462 32.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.21 2.70 0.98 2.64 0.82 0.78 0.99 -
P/RPS 1.54 1.48 0.93 1.38 0.45 0.34 0.35 27.99%
P/EPS 6.51 9.95 7.90 13.50 7.10 6.91 5.23 3.71%
EY 15.36 10.05 12.65 7.41 14.08 14.46 19.11 -3.57%
DY 1.04 0.79 2.45 2.02 6.50 6.84 4.04 -20.23%
P/NAPS 1.97 2.97 1.40 1.76 0.76 0.76 1.04 11.22%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 11/11/09 24/11/08 13/11/07 27/11/06 23/11/05 24/11/04 -
Price 3.03 3.08 0.79 2.73 0.98 0.80 0.98 -
P/RPS 1.46 1.69 0.75 1.42 0.53 0.35 0.35 26.86%
P/EPS 6.15 11.35 6.37 13.96 8.49 7.09 5.18 2.90%
EY 16.27 8.81 15.70 7.16 11.78 14.10 19.31 -2.81%
DY 1.10 0.69 3.04 1.95 5.44 6.67 4.08 -19.61%
P/NAPS 1.86 3.38 1.13 1.82 0.91 0.78 1.03 10.34%

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