[MUDAJYA] YoY 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- 19.7%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 208,631 182,729 101,238 64,665 58,381 84,549 86,998 15.68%
PBT 73,450 36,834 18,852 10,097 8,723 5,152 8,983 41.91%
Tax -13,046 -7,085 -2,147 -2,357 -3,513 -2,369 -3,105 27.01%
NP 60,404 29,749 16,705 7,740 5,210 2,783 5,878 47.42%
-
NP to SH 54,222 26,479 13,589 6,606 4,555 2,783 5,878 44.79%
-
Tax Rate 17.76% 19.23% 11.39% 23.34% 40.27% 45.98% 34.57% -
Total Cost 148,227 152,980 84,533 56,925 53,171 81,766 81,120 10.56%
-
Net Worth 638,869 305,383 252,367 200,098 143,272 139,828 113,808 33.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,095 2,234 2,986 2,741 2,703 2,715 3,751 1.47%
Div Payout % 7.55% 8.44% 21.98% 41.49% 59.35% 97.56% 63.83% -
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 638,869 305,383 252,367 200,098 143,272 139,828 113,808 33.29%
NOSH 409,531 372,419 149,329 137,053 135,163 135,756 125,063 21.84%
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 28.95% 16.28% 16.50% 11.97% 8.92% 3.29% 6.76% -
ROE 8.49% 8.67% 5.38% 3.30% 3.18% 1.99% 5.16% -
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 50.94 49.07 67.79 47.18 43.19 62.28 69.56 -5.05%
EPS 13.24 7.11 9.10 4.82 3.37 2.05 4.70 18.83%
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 7.85 6.88 3.81 2.43 2.20 3.18 3.27 15.70%
EPS 2.04 1.00 0.51 0.25 0.17 0.10 0.22 44.91%
DPS 0.15 0.08 0.11 0.10 0.10 0.10 0.14 1.15%
NAPS 0.2404 0.1149 0.095 0.0753 0.0539 0.0526 0.0428 33.30%
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 7.40 2.28 3.79 7.18 1.76 1.24 1.39 32.12%
P/EPS 28.47 15.75 28.24 70.33 22.55 37.56 20.64 5.50%
EY 3.51 6.35 3.54 1.42 4.43 2.66 4.85 -5.24%
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 6.10 5.28 1.45 5.51 1.74 1.38 1.39 27.93%
P/EPS 23.49 36.43 10.77 53.94 22.26 41.95 20.64 2.17%
EY 4.26 2.75 9.29 1.85 4.49 2.38 4.85 -2.13%
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