[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 119.7%
YoY- 71.79%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 447,985 308,104 181,686 121,179 105,900 171,418 173,581 17.11%
PBT 150,716 56,499 38,388 18,604 14,942 14,915 17,722 42.84%
Tax -25,642 -12,150 -4,512 -4,699 -6,880 -5,911 -5,690 28.50%
NP 125,074 44,349 33,876 13,905 8,062 9,004 12,032 47.70%
-
NP to SH 104,817 40,523 26,664 12,125 7,058 9,004 12,032 43.42%
-
Tax Rate 17.01% 21.50% 11.75% 25.26% 46.04% 39.63% 32.11% -
Total Cost 322,911 263,755 147,810 107,274 97,838 162,414 161,549 12.22%
-
Net Worth 638,978 305,412 251,743 200,254 143,323 140,092 113,698 33.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,096 2,234 2,979 2,743 2,704 2,720 3,748 1.49%
Div Payout % 3.91% 5.51% 11.17% 22.62% 38.31% 30.21% 31.15% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 638,978 305,412 251,743 200,254 143,323 140,092 113,698 33.32%
NOSH 409,601 372,454 148,960 137,160 135,210 136,012 124,942 21.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 27.92% 14.39% 18.65% 11.47% 7.61% 5.25% 6.93% -
ROE 16.40% 13.27% 10.59% 6.05% 4.92% 6.43% 10.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 109.37 82.72 121.97 88.35 78.32 126.03 138.93 -3.90%
EPS 25.59 10.88 17.90 8.84 5.22 6.62 9.63 17.68%
DPS 1.00 0.60 2.00 2.00 2.00 2.00 3.00 -16.72%
NAPS 1.56 0.82 1.69 1.46 1.06 1.03 0.91 9.39%
Adjusted Per Share Value based on latest NOSH - 137,053
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.86 11.59 6.84 4.56 3.99 6.45 6.53 17.11%
EPS 3.94 1.52 1.00 0.46 0.27 0.34 0.45 43.54%
DPS 0.15 0.08 0.11 0.10 0.10 0.10 0.14 1.15%
NAPS 0.2405 0.1149 0.0947 0.0754 0.0539 0.0527 0.0428 33.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.77 1.12 2.57 3.39 0.76 0.77 0.97 -
P/RPS 3.45 1.35 2.11 3.84 0.97 0.61 0.70 30.43%
P/EPS 14.73 10.29 14.36 38.35 14.56 11.63 10.07 6.54%
EY 6.79 9.71 6.96 2.61 6.87 8.60 9.93 -6.13%
DY 0.27 0.54 0.78 0.59 2.63 2.60 3.09 -33.37%
P/NAPS 2.42 1.37 1.52 2.32 0.72 0.75 1.07 14.56%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 26/08/08 28/08/07 21/08/06 24/08/05 27/08/04 -
Price 3.11 2.59 0.98 2.60 0.75 0.86 0.97 -
P/RPS 2.84 3.13 0.80 2.94 0.96 0.68 0.70 26.27%
P/EPS 12.15 23.81 5.47 29.41 14.37 12.99 10.07 3.17%
EY 8.23 4.20 18.27 3.40 6.96 7.70 9.93 -3.07%
DY 0.32 0.23 2.04 0.77 2.67 2.33 3.09 -31.46%
P/NAPS 1.99 3.16 0.58 1.78 0.71 0.83 1.07 10.88%

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