[MUDAJYA] YoY Annualized Quarter 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- 35.81%
YoY- 120.5%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 957,416 501,500 321,792 226,056 190,076 347,476 346,332 18.45%
PBT 309,064 78,660 78,144 34,028 24,876 39,052 34,956 43.77%
Tax -50,384 -20,260 -9,460 -9,368 -13,468 -14,168 -10,340 30.18%
NP 258,680 58,400 68,684 24,660 11,408 24,884 24,616 47.97%
-
NP to SH 202,384 56,176 52,300 22,076 10,012 24,884 24,616 42.04%
-
Tax Rate 16.30% 25.76% 12.11% 27.53% 54.14% 36.28% 29.58% -
Total Cost 698,736 443,100 253,108 201,396 178,668 322,592 321,716 13.79%
-
Net Worth 594,042 290,565 243,670 155,767 143,415 140,210 102,566 33.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 16,387 - - - - - - -
Div Payout % 8.10% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 594,042 290,565 243,670 155,767 143,415 140,210 102,566 33.99%
NOSH 409,684 372,519 148,579 134,282 135,297 136,126 120,666 22.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.02% 11.65% 21.34% 10.91% 6.00% 7.16% 7.11% -
ROE 34.07% 19.33% 21.46% 14.17% 6.98% 17.75% 24.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 233.70 134.62 216.58 168.34 140.49 255.26 287.02 -3.36%
EPS 49.40 15.08 35.20 16.44 7.40 18.28 20.40 15.87%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 0.78 1.64 1.16 1.06 1.03 0.85 9.30%
Adjusted Per Share Value based on latest NOSH - 134,282
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 36.03 18.87 12.11 8.51 7.15 13.08 13.03 18.46%
EPS 7.62 2.11 1.97 0.83 0.38 0.94 0.93 41.96%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2235 0.1093 0.0917 0.0586 0.054 0.0528 0.0386 33.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 3.67 0.91 2.62 2.25 0.76 0.88 0.00 -
P/RPS 1.57 0.68 1.21 1.34 0.54 0.34 0.00 -
P/EPS 7.43 6.03 7.44 13.69 10.27 4.81 0.00 -
EY 13.46 16.57 13.44 7.31 9.74 20.77 0.00 -
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.17 1.60 1.94 0.72 0.85 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 13/05/09 16/05/08 16/05/07 26/05/06 24/05/05 25/05/04 -
Price 3.82 1.18 2.76 2.81 0.76 0.86 0.96 -
P/RPS 1.63 0.88 1.27 1.67 0.54 0.34 0.33 30.48%
P/EPS 7.73 7.82 7.84 17.09 10.27 4.70 4.71 8.60%
EY 12.93 12.78 12.75 5.85 9.74 21.26 21.25 -7.94%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.51 1.68 2.42 0.72 0.83 1.13 15.11%

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