[MUDAJYA] YoY TTM 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- 18.53%
YoY- 102.06%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 850,901 636,434 365,117 303,093 246,727 345,661 271,724 20.94%
PBT 271,415 120,488 64,710 36,606 27,082 30,403 26,370 47.46%
Tax -44,993 -23,058 -7,670 -7,944 -12,679 -11,407 -8,018 33.28%
NP 226,422 97,430 57,040 28,662 14,403 18,996 18,352 51.98%
-
NP to SH 192,417 86,209 44,180 25,272 12,507 17,793 18,352 47.91%
-
Tax Rate 16.58% 19.14% 11.85% 21.70% 46.82% 37.52% 30.41% -
Total Cost 624,479 539,004 308,077 274,431 232,324 326,665 253,372 16.21%
-
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 21,783 11,553 12,377 9,601 8,116 9,516 3,751 34.05%
Div Payout % 11.32% 13.40% 28.02% 37.99% 64.90% 53.49% 20.44% -
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 26.61% 15.31% 15.62% 9.46% 5.84% 5.50% 6.75% -
ROE 28.84% 25.43% 17.17% 11.93% 8.57% 12.71% 14.21% -
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 207.86 170.82 99.33 214.63 182.54 254.30 199.92 0.65%
EPS 47.00 23.14 12.02 17.90 9.25 13.09 13.50 23.09%
DPS 5.32 3.10 3.37 6.80 6.00 7.00 2.76 11.55%
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 32.02 23.95 13.74 11.41 9.28 13.01 10.23 20.93%
EPS 7.24 3.24 1.66 0.95 0.47 0.67 0.69 47.93%
DPS 0.82 0.43 0.47 0.36 0.31 0.36 0.14 34.24%
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 1.54 1.58 0.99 1.23 0.45 0.31 0.50 20.61%
P/EPS 6.83 11.67 8.15 14.75 8.86 5.96 7.33 -1.17%
EY 14.64 8.57 12.26 6.78 11.28 16.78 13.64 1.18%
DY 1.66 1.15 3.44 2.58 7.32 8.97 2.79 -8.28%
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 - -
Price 3.03 3.08 0.79 2.73 0.98 0.80 0.00 -
P/RPS 1.46 1.80 0.80 1.27 0.54 0.31 0.00 -
P/EPS 6.45 13.31 6.57 15.25 10.59 6.11 0.00 -
EY 15.51 7.51 15.21 6.56 9.44 16.36 0.00 -
DY 1.76 1.01 4.26 2.49 6.12 8.75 0.00 -
P/NAPS 1.86 3.38 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