[MUDAJYA] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 52.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 203,020 185,860 232,246 271,724 0 -
PBT 28,332 23,271 20,220 26,370 0 -
Tax -5,498 -10,074 -6,702 -8,018 0 -
NP 22,834 13,197 13,518 18,352 0 -
-
NP to SH 20,711 11,694 11,505 18,352 0 -
-
Tax Rate 19.41% 43.29% 33.15% 30.41% - -
Total Cost 180,186 172,663 218,728 253,372 0 -
-
Net Worth 211,768 145,837 140,072 122,863 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,647 5,401 5,439 3,879 - -
Div Payout % 27.27% 46.19% 47.28% 21.14% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 211,768 145,837 140,072 122,863 0 -
NOSH 141,179 135,034 135,992 129,330 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.25% 7.10% 5.82% 6.75% 0.00% -
ROE 9.78% 8.02% 8.21% 14.94% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 143.80 137.64 170.78 210.10 0.00 -
EPS 14.67 8.66 8.46 14.19 0.00 -
DPS 4.00 4.00 4.00 3.00 0.00 -
NAPS 1.50 1.08 1.03 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,913
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.64 6.99 8.74 10.23 0.00 -
EPS 0.78 0.44 0.43 0.69 0.00 -
DPS 0.21 0.20 0.20 0.15 0.00 -
NAPS 0.0797 0.0549 0.0527 0.0462 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 2.64 0.82 0.78 0.99 0.00 -
P/RPS 1.84 0.60 0.46 0.47 0.00 -
P/EPS 18.00 9.47 9.22 6.98 0.00 -
EY 5.56 10.56 10.85 14.33 0.00 -
DY 1.52 4.88 5.13 3.03 0.00 -
P/NAPS 1.76 0.76 0.76 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/07 27/11/06 23/11/05 24/11/04 - -
Price 2.73 0.98 0.80 0.98 0.00 -
P/RPS 1.90 0.71 0.47 0.47 0.00 -
P/EPS 18.61 11.32 9.46 6.91 0.00 -
EY 5.37 8.84 10.58 14.48 0.00 -
DY 1.47 4.08 5.00 3.06 0.00 -
P/NAPS 1.82 0.91 0.78 1.03 0.00 -

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