[MUDAJYA] YoY Cumulative 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- 70.81%
YoY- 77.11%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 639,138 508,208 294,156 203,020 185,860 232,246 271,724 15.31%
PBT 212,385 106,651 51,684 28,332 23,271 20,220 26,370 41.55%
Tax -36,277 -21,707 -6,834 -5,498 -10,074 -6,702 -8,018 28.59%
NP 176,108 84,944 44,850 22,834 13,197 13,518 18,352 45.74%
-
NP to SH 151,362 75,844 34,751 20,711 11,694 11,505 18,352 42.11%
-
Tax Rate 17.08% 20.35% 13.22% 19.41% 43.29% 33.15% 30.41% -
Total Cost 463,030 423,264 249,306 180,186 172,663 218,728 253,372 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 10,235 5,960 6,725 5,647 5,401 5,439 3,879 17.54%
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 22.68% 22.37% 13.29% 9.78% 8.02% 8.21% 14.94% -
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 156.11 136.43 78.72 143.80 137.64 170.78 210.10 -4.82%
EPS 36.97 20.36 9.30 14.67 8.66 8.46 14.19 17.29%
DPS 2.50 1.60 1.80 4.00 4.00 4.00 3.00 -2.99%
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 24.05 19.12 11.07 7.64 6.99 8.74 10.23 15.30%
EPS 5.70 2.85 1.31 0.78 0.44 0.43 0.69 42.15%
DPS 0.39 0.22 0.25 0.21 0.20 0.20 0.15 17.25%
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 2.06 1.98 1.24 1.84 0.60 0.46 0.47 27.91%
P/EPS 8.68 13.26 10.54 18.00 9.47 9.22 6.98 3.69%
EY 11.52 7.54 9.49 5.56 10.56 10.85 14.33 -3.57%
DY 0.78 0.59 1.84 1.52 4.88 5.13 3.03 -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 1.94 2.26 1.00 1.90 0.71 0.47 0.47 26.63%
P/EPS 8.20 15.13 8.49 18.61 11.32 9.46 6.91 2.89%
EY 12.20 6.61 11.77 5.37 8.84 10.58 14.48 -2.81%
DY 0.83 0.52 2.28 1.47 4.08 5.00 3.06 -19.53%
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