[MUDAJYA] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.82%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 230,295 211,763 128,226 70,961 100,073 60,867 113,415 12.52%
PBT 74,201 59,022 13,837 13,026 8,274 3,811 10,183 39.21%
Tax -12,211 -8,708 -1,351 -836 -2,446 -2,605 -3,895 20.96%
NP 61,990 50,314 12,486 12,190 5,828 1,206 6,288 46.40%
-
NP to SH 57,091 41,054 10,366 9,429 4,561 813 6,288 44.41%
-
Tax Rate 16.46% 14.75% 9.76% 6.42% 29.56% 68.35% 38.25% -
Total Cost 168,305 161,449 115,740 58,771 94,245 59,661 107,127 7.81%
-
Net Worth 715,682 372,540 272,200 222,867 150,687 140,919 134,742 32.07%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,268 7,450 5,593 5,714 4,036 2,709 4,083 20.11%
Div Payout % 21.49% 18.15% 53.96% 60.61% 88.50% 333.33% 64.94% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 715,682 372,540 272,200 222,867 150,687 140,919 134,742 32.07%
NOSH 408,961 372,540 372,877 142,863 134,542 135,499 136,103 20.11%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 26.92% 23.76% 9.74% 17.18% 5.82% 1.98% 5.54% -
ROE 7.98% 11.02% 3.81% 4.23% 3.03% 0.58% 4.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 56.31 56.84 34.39 49.67 74.38 44.92 83.33 -6.32%
EPS 13.96 11.02 2.78 6.60 3.39 0.60 4.62 20.22%
DPS 3.00 2.00 1.50 4.00 3.00 2.00 3.00 0.00%
NAPS 1.75 1.00 0.73 1.56 1.12 1.04 0.99 9.95%
Adjusted Per Share Value based on latest NOSH - 142,863
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.67 7.97 4.83 2.67 3.77 2.29 4.27 12.52%
EPS 2.15 1.54 0.39 0.35 0.17 0.03 0.24 44.08%
DPS 0.46 0.28 0.21 0.22 0.15 0.10 0.15 20.52%
NAPS 0.2693 0.1402 0.1024 0.0839 0.0567 0.053 0.0507 32.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.20 3.73 0.85 2.95 1.07 0.85 1.05 -
P/RPS 5.68 6.56 2.47 5.94 1.44 1.89 1.26 28.51%
P/EPS 22.92 33.85 30.58 44.70 31.56 141.67 22.73 0.13%
EY 4.36 2.95 3.27 2.24 3.17 0.71 4.40 -0.15%
DY 0.94 0.54 1.76 1.36 2.80 2.35 2.86 -16.91%
P/NAPS 1.83 3.73 1.16 1.89 0.96 0.82 1.06 9.52%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 10/02/10 25/02/09 26/02/08 26/02/07 22/02/06 23/02/05 -
Price 3.84 3.67 0.88 2.78 2.64 0.82 0.93 -
P/RPS 6.82 6.46 2.56 5.60 3.55 1.83 1.12 35.11%
P/EPS 27.51 33.30 31.65 42.12 77.88 136.67 20.13 5.34%
EY 3.64 3.00 3.16 2.37 1.28 0.73 4.97 -5.05%
DY 0.78 0.54 1.70 1.44 1.14 2.44 3.23 -21.07%
P/NAPS 2.19 3.67 1.21 1.78 2.36 0.79 0.94 15.13%

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