[MUDAJYA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.27%
YoY- 301.48%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 297,915 294,928 253,763 385,425 86,583 36.16%
PBT 52,387 33,833 20,487 37,577 8,739 56.42%
Tax -6,357 -11,495 -9,942 -12,870 -2,585 25.20%
NP 46,030 22,338 10,545 24,707 6,154 65.31%
-
NP to SH 37,696 19,271 8,600 24,707 6,154 57.27%
-
Tax Rate 12.13% 33.98% 48.53% 34.25% 29.58% -
Total Cost 251,885 272,590 243,218 360,718 80,429 33.00%
-
Net Worth 243,670 155,767 143,415 140,210 102,566 24.13%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 11,279 9,442 8,143 11,912 - -
Div Payout % 29.92% 49.00% 94.69% 48.21% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 243,670 155,767 143,415 140,210 102,566 24.13%
NOSH 148,579 134,282 135,297 136,126 120,666 5.33%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 15.45% 7.57% 4.16% 6.41% 7.11% -
ROE 15.47% 12.37% 6.00% 17.62% 6.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 200.51 219.63 187.56 283.14 71.75 29.27%
EPS 25.37 14.35 6.36 18.15 5.10 49.30%
DPS 7.59 7.00 6.00 8.75 0.00 -
NAPS 1.64 1.16 1.06 1.03 0.85 17.84%
Adjusted Per Share Value based on latest NOSH - 136,126
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.21 11.10 9.55 14.50 3.26 36.14%
EPS 1.42 0.73 0.32 0.93 0.23 57.58%
DPS 0.42 0.36 0.31 0.45 0.00 -
NAPS 0.0917 0.0586 0.054 0.0528 0.0386 24.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 2.62 2.25 0.76 0.88 0.00 -
P/RPS 1.31 1.02 0.41 0.31 0.00 -
P/EPS 10.33 15.68 11.96 4.85 0.00 -
EY 9.68 6.38 8.36 20.62 0.00 -
DY 2.90 3.11 7.89 9.94 0.00 -
P/NAPS 1.60 1.94 0.72 0.85 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 16/05/08 16/05/07 26/05/06 24/05/05 - -
Price 2.76 2.81 0.76 0.86 0.00 -
P/RPS 1.38 1.28 0.41 0.30 0.00 -
P/EPS 10.88 19.58 11.96 4.74 0.00 -
EY 9.19 5.11 8.36 21.10 0.00 -
DY 2.75 2.49 7.89 10.18 0.00 -
P/NAPS 1.68 2.42 0.72 0.83 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