[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 103.93%
YoY- 119.91%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 579,190 447,985 308,104 181,686 121,179 105,900 171,418 22.48%
PBT 131,074 150,716 56,499 38,388 18,604 14,942 14,915 43.62%
Tax -12,227 -25,642 -12,150 -4,512 -4,699 -6,880 -5,911 12.87%
NP 118,847 125,074 44,349 33,876 13,905 8,062 9,004 53.69%
-
NP to SH 101,539 104,817 40,523 26,664 12,125 7,058 9,004 49.72%
-
Tax Rate 9.33% 17.01% 21.50% 11.75% 25.26% 46.04% 39.63% -
Total Cost 460,343 322,911 263,755 147,810 107,274 97,838 162,414 18.95%
-
Net Worth 795,824 638,978 305,412 251,743 200,254 143,323 140,092 33.56%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,243 4,096 2,234 2,979 2,743 2,704 2,720 28.48%
Div Payout % 12.06% 3.91% 5.51% 11.17% 22.62% 38.31% 30.21% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 795,824 638,978 305,412 251,743 200,254 143,323 140,092 33.56%
NOSH 408,114 409,601 372,454 148,960 137,160 135,210 136,012 20.08%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 20.52% 27.92% 14.39% 18.65% 11.47% 7.61% 5.25% -
ROE 12.76% 16.40% 13.27% 10.59% 6.05% 4.92% 6.43% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 141.92 109.37 82.72 121.97 88.35 78.32 126.03 1.99%
EPS 24.88 25.59 10.88 17.90 8.84 5.22 6.62 24.67%
DPS 3.00 1.00 0.60 2.00 2.00 2.00 2.00 6.98%
NAPS 1.95 1.56 0.82 1.69 1.46 1.06 1.03 11.21%
Adjusted Per Share Value based on latest NOSH - 149,329
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.80 16.86 11.59 6.84 4.56 3.99 6.45 22.49%
EPS 3.82 3.94 1.52 1.00 0.46 0.27 0.34 49.62%
DPS 0.46 0.15 0.08 0.11 0.10 0.10 0.10 28.94%
NAPS 0.2995 0.2405 0.1149 0.0947 0.0754 0.0539 0.0527 33.56%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.37 3.77 1.12 2.57 3.39 0.76 0.77 -
P/RPS 2.37 3.45 1.35 2.11 3.84 0.97 0.61 25.36%
P/EPS 13.55 14.73 10.29 14.36 38.35 14.56 11.63 2.57%
EY 7.38 6.79 9.71 6.96 2.61 6.87 8.60 -2.51%
DY 0.89 0.27 0.54 0.78 0.59 2.63 2.60 -16.35%
P/NAPS 1.73 2.42 1.37 1.52 2.32 0.72 0.75 14.93%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 25/08/10 26/08/09 26/08/08 28/08/07 21/08/06 24/08/05 -
Price 2.75 3.11 2.59 0.98 2.60 0.75 0.86 -
P/RPS 1.94 2.84 3.13 0.80 2.94 0.96 0.68 19.08%
P/EPS 11.05 12.15 23.81 5.47 29.41 14.37 12.99 -2.65%
EY 9.05 8.23 4.20 18.27 3.40 6.96 7.70 2.72%
DY 1.09 0.32 0.23 2.04 0.77 2.67 2.33 -11.88%
P/NAPS 1.41 1.99 3.16 0.58 1.78 0.71 0.83 9.22%

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