[MUDAJYA] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.0%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 719,971 422,382 273,981 285,933 293,113 385,139 0 -
PBT 167,957 65,521 42,039 31,273 24,031 36,553 0 -
Tax -30,416 -8,185 -5,874 -12,248 -9,307 -11,913 0 -
NP 137,541 57,336 36,165 19,025 14,724 24,640 0 -
-
NP to SH 119,180 45,117 30,140 16,255 12,318 24,640 0 -
-
Tax Rate 18.11% 12.49% 13.97% 39.16% 38.73% 32.59% - -
Total Cost 582,430 365,046 237,816 266,908 278,389 360,499 0 -
-
Net Worth 372,520 272,418 88,984 150,958 141,398 129,684 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,410 12,314 4,592 9,434 8,157 7,859 - -
Div Payout % 11.25% 27.30% 15.24% 58.04% 66.23% 31.90% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 372,520 272,418 88,984 150,958 141,398 129,684 0 -
NOSH 372,520 373,176 143,523 134,784 135,960 130,994 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.10% 13.57% 13.20% 6.65% 5.02% 6.40% 0.00% -
ROE 31.99% 16.56% 33.87% 10.77% 8.71% 19.00% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 193.27 113.19 190.90 212.14 215.59 294.01 0.00 -
EPS 32.00 12.09 8.42 12.10 9.06 18.81 0.00 -
DPS 3.60 3.30 3.20 7.00 6.00 6.00 0.00 -
NAPS 1.00 0.73 0.62 1.12 1.04 0.99 0.50 12.23%
Adjusted Per Share Value based on latest NOSH - 134,542
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.09 15.89 10.31 10.76 11.03 14.49 0.00 -
EPS 4.48 1.70 1.13 0.61 0.46 0.93 0.00 -
DPS 0.50 0.46 0.17 0.36 0.31 0.30 0.00 -
NAPS 0.1402 0.1025 0.0335 0.0568 0.0532 0.0488 0.50 -19.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 3.73 0.85 2.95 1.07 0.85 1.05 0.00 -
P/RPS 1.93 0.75 1.55 0.50 0.39 0.36 0.00 -
P/EPS 11.66 7.03 14.05 8.87 9.38 5.58 0.00 -
EY 8.58 14.22 7.12 11.27 10.66 17.91 0.00 -
DY 0.97 3.88 1.08 6.54 7.06 5.71 0.00 -
P/NAPS 3.73 1.16 4.76 0.96 0.82 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 25/02/09 26/02/08 26/02/07 22/02/06 23/02/05 - -
Price 3.67 0.88 2.78 2.64 0.82 0.93 0.00 -
P/RPS 1.90 0.78 1.46 1.24 0.38 0.32 0.00 -
P/EPS 11.47 7.28 13.24 21.89 9.05 4.94 0.00 -
EY 8.72 13.74 7.55 4.57 11.05 20.23 0.00 -
DY 0.98 3.75 1.15 2.65 7.32 6.45 0.00 -
P/NAPS 3.67 1.21 4.48 2.36 0.79 0.94 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