[MUDAJYA] YoY 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- 3.93%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 356,112 208,631 182,729 101,238 64,665 58,381 84,549 27.06%
PBT 78,234 73,450 36,834 18,852 10,097 8,723 5,152 57.33%
Tax -6,496 -13,046 -7,085 -2,147 -2,357 -3,513 -2,369 18.29%
NP 71,738 60,404 29,749 16,705 7,740 5,210 2,783 71.82%
-
NP to SH 60,294 54,222 26,479 13,589 6,606 4,555 2,783 66.92%
-
Tax Rate 8.30% 17.76% 19.23% 11.39% 23.34% 40.27% 45.98% -
Total Cost 284,374 148,227 152,980 84,533 56,925 53,171 81,766 23.07%
-
Net Worth 796,027 638,869 305,383 252,367 200,098 143,272 139,828 33.60%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,246 4,095 2,234 2,986 2,741 2,703 2,715 28.52%
Div Payout % 20.31% 7.55% 8.44% 21.98% 41.49% 59.35% 97.56% -
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 796,027 638,869 305,383 252,367 200,098 143,272 139,828 33.60%
NOSH 408,219 409,531 372,419 149,329 137,053 135,163 135,756 20.13%
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 20.14% 28.95% 16.28% 16.50% 11.97% 8.92% 3.29% -
ROE 7.57% 8.49% 8.67% 5.38% 3.30% 3.18% 1.99% -
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 87.24 50.94 49.07 67.79 47.18 43.19 62.28 5.77%
EPS 14.77 13.24 7.11 9.10 4.82 3.37 2.05 38.95%
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 13.40 7.85 6.88 3.81 2.43 2.20 3.18 27.07%
EPS 2.27 2.04 1.00 0.51 0.25 0.17 0.10 68.22%
DPS 0.46 0.15 0.08 0.11 0.10 0.10 0.10 28.94%
NAPS 0.2996 0.2404 0.1149 0.095 0.0753 0.0539 0.0526 33.61%
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 3.86 7.40 2.28 3.79 7.18 1.76 1.24 20.82%
P/EPS 22.82 28.47 15.75 28.24 70.33 22.55 37.56 -7.96%
EY 4.38 3.51 6.35 3.54 1.42 4.43 2.66 8.66%
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 3.15 6.10 5.28 1.45 5.51 1.74 1.38 14.73%
P/EPS 18.62 23.49 36.43 10.77 53.94 22.26 41.95 -12.65%
EY 5.37 4.26 2.75 9.29 1.85 4.49 2.38 14.51%
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