[MUDAJYA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.67%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 365,117 303,093 246,727 345,661 271,724 7.65%
PBT 64,710 36,606 27,082 30,403 26,370 25.14%
Tax -7,670 -7,944 -12,679 -11,407 -8,018 -1.10%
NP 57,040 28,662 14,403 18,996 18,352 32.75%
-
NP to SH 44,180 25,272 12,507 17,793 18,352 24.54%
-
Tax Rate 11.85% 21.70% 46.82% 37.52% 30.41% -
Total Cost 308,077 274,431 232,324 326,665 253,372 5.00%
-
Net Worth 257,313 211,825 145,973 140,001 129,118 18.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,377 9,601 8,116 9,516 3,751 34.74%
Div Payout % 28.02% 37.99% 64.90% 53.49% 20.44% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 257,313 211,825 145,973 140,001 129,118 18.80%
NOSH 367,590 141,217 135,160 135,923 135,913 28.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.62% 9.46% 5.84% 5.50% 6.75% -
ROE 17.17% 11.93% 8.57% 12.71% 14.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.33 214.63 182.54 254.30 199.92 -16.03%
EPS 12.02 17.90 9.25 13.09 13.50 -2.85%
DPS 3.37 6.80 6.00 7.00 2.76 5.11%
NAPS 0.70 1.50 1.08 1.03 0.95 -7.34%
Adjusted Per Share Value based on latest NOSH - 135,923
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.74 11.41 9.28 13.01 10.23 7.64%
EPS 1.66 0.95 0.47 0.67 0.69 24.52%
DPS 0.47 0.36 0.31 0.36 0.14 35.33%
NAPS 0.0968 0.0797 0.0549 0.0527 0.0486 18.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.98 2.64 0.82 0.78 0.99 -
P/RPS 0.99 1.23 0.45 0.31 0.50 18.60%
P/EPS 8.15 14.75 8.86 5.96 7.33 2.68%
EY 12.26 6.78 11.28 16.78 13.64 -2.62%
DY 3.44 2.58 7.32 8.97 2.79 5.37%
P/NAPS 1.40 1.76 0.76 0.76 1.04 7.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/08 13/11/07 27/11/06 23/11/05 - -
Price 0.79 2.73 0.98 0.80 0.00 -
P/RPS 0.80 1.27 0.54 0.31 0.00 -
P/EPS 6.57 15.25 10.59 6.11 0.00 -
EY 15.21 6.56 9.44 16.36 0.00 -
DY 4.26 2.49 6.12 8.75 0.00 -
P/NAPS 1.13 1.82 0.91 0.78 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