[MUDAJYA] YoY 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- 29.97%
YoY- 85.2%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 191,153 200,104 112,470 81,841 79,960 60,828 98,143 11.74%
PBT 61,677 50,152 13,296 9,728 8,329 5,305 8,648 38.71%
Tax -10,643 -9,557 -2,322 -799 -3,194 -2,326 -2,328 28.81%
NP 51,034 40,595 10,974 8,929 5,135 2,979 6,320 41.61%
-
NP to SH 46,545 35,320 8,087 8,586 4,636 2,501 6,320 39.46%
-
Tax Rate 17.26% 19.06% 17.46% 8.21% 38.35% 43.85% 26.92% -
Total Cost 140,119 159,509 101,496 72,912 74,825 57,849 91,823 7.29%
-
Net Worth 667,267 339,042 257,313 211,825 145,973 140,001 129,118 31.47%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,140 3,725 3,675 2,824 2,703 2,718 4,077 7.05%
Div Payout % 13.19% 10.55% 45.45% 32.89% 58.31% 108.70% 64.52% -
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 667,267 339,042 257,313 211,825 145,973 140,001 129,118 31.47%
NOSH 409,366 372,573 367,590 141,217 135,160 135,923 135,913 20.16%
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 26.70% 20.29% 9.76% 10.91% 6.42% 4.90% 6.44% -
ROE 6.98% 10.42% 3.14% 4.05% 3.18% 1.79% 4.89% -
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 46.69 53.71 30.60 57.95 59.16 44.75 72.21 -7.00%
EPS 11.37 9.48 2.20 6.08 3.43 1.84 4.65 16.06%
DPS 1.50 1.00 1.00 2.00 2.00 2.00 3.00 -10.90%
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 7.19 7.53 4.23 3.08 3.01 2.29 3.69 11.75%
EPS 1.75 1.33 0.30 0.32 0.17 0.09 0.24 39.23%
DPS 0.23 0.14 0.14 0.11 0.10 0.10 0.15 7.38%
NAPS 0.2511 0.1276 0.0968 0.0797 0.0549 0.0527 0.0486 31.46%
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 6.87 5.03 3.20 4.56 1.39 1.74 1.37 30.81%
P/EPS 28.23 28.48 44.55 43.42 23.91 42.39 21.29 4.81%
EY 3.54 3.51 2.24 2.30 4.18 2.36 4.70 -4.61%
DY 0.47 0.37 1.02 0.76 2.44 2.56 3.03 -26.68%
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 6.49 5.73 2.58 4.71 1.66 1.79 1.36 29.73%
P/EPS 26.65 32.49 35.91 44.90 28.57 43.48 21.08 3.98%
EY 3.75 3.08 2.78 2.23 3.50 2.30 4.74 -3.82%
DY 0.50 0.32 1.27 0.73 2.04 2.50 3.06 -26.05%
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