[MUDAJYA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	579,190	223,078	870,428	639,138	447,985	239,354	719,971	-13.53%
YoY %	159.64%	-74.37%	36.19%	42.67%	87.16%	-66.76%	-	-
Horiz. %	80.45%	30.98%	120.90%	88.77%	62.22%	33.24%	100.00%	-
PBT	131,074	52,840	278,386	212,385	150,716	77,266	167,957	-15.27%
YoY %	148.06%	-81.02%	31.08%	40.92%	95.06%	-54.00%	-	-
Horiz. %	78.04%	31.46%	165.75%	126.45%	89.73%	46.00%	100.00%	-
Tax	-12,227	-5,731	-41,388	-36,277	-25,642	-12,596	-30,416	-45.62%
YoY %	-113.35%	86.15%	-14.09%	-41.47%	-103.57%	58.59%	-	-
Horiz. %	40.20%	18.84%	136.07%	119.27%	84.30%	41.41%	100.00%	-
NP	118,847	47,109	236,998	176,108	125,074	64,670	137,541	-9.30%
YoY %	152.28%	-80.12%	34.58%	40.80%	93.40%	-52.98%	-	-
Horiz. %	86.41%	34.25%	172.31%	128.04%	90.94%	47.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,539	41,245	215,553	151,362	104,817	50,596	119,180	-10.15%
YoY %	146.18%	-80.87%	42.41%	44.41%	107.16%	-57.55%	-	-
Horiz. %	85.20%	34.61%	180.86%	127.00%	87.95%	42.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.33%	10.85%	14.87%	17.08%	17.01%	16.30%	18.11%	-
YoY %	-14.01%	-27.03%	-12.94%	0.41%	4.36%	-9.99%	-	-
Horiz. %	51.52%	59.91%	82.11%	94.31%	93.93%	90.01%	100.00%	-
Total Cost	460,343	175,969	633,430	463,030	322,911	174,684	582,430	-14.55%
YoY %	161.60%	-72.22%	36.80%	43.39%	84.85%	-70.01%	-	-
Horiz. %	79.04%	30.21%	108.76%	79.50%	55.44%	29.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,824	758,810	724,022	667,352	638,978	594,042	372,520	66.10%
YoY %	4.88%	4.80%	8.49%	4.44%	7.56%	59.47%	-	-
Horiz. %	213.63%	203.70%	194.36%	179.15%	171.53%	159.47%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	12,243	12,238	22,497	10,235	4,096	4,096	13,410	-5.90%
YoY %	0.04%	-45.60%	119.80%	149.88%	0.00%	-69.46%	-	-
Horiz. %	91.30%	91.26%	167.76%	76.32%	30.54%	30.54%	100.00%	-
Div Payout %	12.06%	29.67%	10.44%	6.76%	3.91%	8.10%	11.25%	-
YoY %	-59.35%	184.20%	54.44%	72.89%	-51.73%	-28.00%	-	-
Horiz. %	107.20%	263.73%	92.80%	60.09%	34.76%	72.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	795,824	758,810	724,022	667,352	638,978	594,042	372,520	66.10%
YoY %	4.88%	4.80%	8.49%	4.44%	7.56%	59.47%	-	-
Horiz. %	213.63%	203.70%	194.36%	179.15%	171.53%	159.47%	100.00%	-
NOSH	408,114	407,962	409,052	409,418	409,601	409,684	372,520	6.29%
YoY %	0.04%	-0.27%	-0.09%	-0.04%	-0.02%	9.98%	-	-
Horiz. %	109.55%	109.51%	109.81%	109.90%	109.95%	109.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	20.52%	21.12%	27.23%	27.55%	27.92%	27.02%	19.10%	-
YoY %	-2.84%	-22.44%	-1.16%	-1.33%	3.33%	41.47%	-	-
Horiz. %	107.43%	110.58%	142.57%	144.24%	146.18%	141.47%	100.00%	-
ROE	12.76%	5.44%	29.77%	22.68%	16.40%	8.52%	31.99%	-
YoY %	134.56%	-81.73%	31.26%	38.29%	92.49%	-73.37%	-	-
Horiz. %	39.89%	17.01%	93.06%	70.90%	51.27%	26.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	141.92	54.68	212.79	156.11	109.37	58.42	193.27	-18.65%
YoY %	159.55%	-74.30%	36.31%	42.74%	87.21%	-69.77%	-	-
Horiz. %	73.43%	28.29%	110.10%	80.77%	56.59%	30.23%	100.00%	-
EPS	24.88	10.11	52.69	36.97	25.59	12.35	32.00	-15.48%
YoY %	146.09%	-80.81%	42.52%	44.47%	107.21%	-61.41%	-	-
Horiz. %	77.75%	31.59%	164.66%	115.53%	79.97%	38.59%	100.00%	-
DPS	3.00	3.00	5.50	2.50	1.00	1.00	3.60	-11.47%
YoY %	0.00%	-45.45%	120.00%	150.00%	0.00%	-72.22%	-	-
Horiz. %	83.33%	83.33%	152.78%	69.44%	27.78%	27.78%	100.00%	-
NAPS	1.95	1.86	1.77	1.63	1.56	1.45	1.00	56.27%
YoY %	4.84%	5.08%	8.59%	4.49%	7.59%	45.00%	-	-
Horiz. %	195.00%	186.00%	177.00%	163.00%	156.00%	145.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 409,366
RPS	21.80	8.39	32.75	24.05	16.86	9.01	27.09	-13.51%
YoY %	159.83%	-74.38%	36.17%	42.65%	87.13%	-66.74%	-	-
Horiz. %	80.47%	30.97%	120.89%	88.78%	62.24%	33.26%	100.00%	-
EPS	3.82	1.55	8.11	5.70	3.94	1.90	4.48	-10.10%
YoY %	146.45%	-80.89%	42.28%	44.67%	107.37%	-57.59%	-	-
Horiz. %	85.27%	34.60%	181.03%	127.23%	87.95%	42.41%	100.00%	-
DPS	0.46	0.46	0.85	0.39	0.15	0.15	0.50	-5.42%
YoY %	0.00%	-45.88%	117.95%	160.00%	0.00%	-70.00%	-	-
Horiz. %	92.00%	92.00%	170.00%	78.00%	30.00%	30.00%	100.00%	-
NAPS	0.2995	0.2855	0.2725	0.2511	0.2405	0.2235	0.1402	66.09%
YoY %	4.90%	4.77%	8.52%	4.41%	7.61%	59.42%	-	-
Horiz. %	213.62%	203.64%	194.37%	179.10%	171.54%	159.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.37	3.62	3.20	3.21	3.77	3.67	3.73	-
P/RPS	2.37	6.62	1.50	2.06	3.45	6.28	1.93	14.71%
YoY %	-64.20%	341.33%	-27.18%	-40.29%	-45.06%	225.39%	-	-
Horiz. %	122.80%	343.01%	77.72%	106.74%	178.76%	325.39%	100.00%	-
P/EPS	13.55	35.81	6.07	8.68	14.73	29.72	11.66	10.56%
YoY %	-62.16%	489.95%	-30.07%	-41.07%	-50.44%	154.89%	-	-
Horiz. %	116.21%	307.12%	52.06%	74.44%	126.33%	254.89%	100.00%	-
EY	7.38	2.79	16.47	11.52	6.79	3.37	8.58	-9.58%
YoY %	164.52%	-83.06%	42.97%	69.66%	101.48%	-60.72%	-	-
Horiz. %	86.01%	32.52%	191.96%	134.27%	79.14%	39.28%	100.00%	-
DY	0.89	0.83	1.72	0.78	0.27	0.27	0.97	-5.59%
YoY %	7.23%	-51.74%	120.51%	188.89%	0.00%	-72.16%	-	-
Horiz. %	91.75%	85.57%	177.32%	80.41%	27.84%	27.84%	100.00%	-
P/NAPS	1.73	1.95	1.81	1.97	2.42	2.53	3.73	-40.16%
YoY %	-11.28%	7.73%	-8.12%	-18.60%	-4.35%	-32.17%	-	-
Horiz. %	46.38%	52.28%	48.53%	52.82%	64.88%	67.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	27/05/11	18/02/11	23/11/10	25/08/10	12/05/10	10/02/10	-
Price	2.75	3.40	3.84	3.03	3.11	3.82	3.67	-
P/RPS	1.94	6.22	1.80	1.94	2.84	6.54	1.90	1.40%
YoY %	-68.81%	245.56%	-7.22%	-31.69%	-56.57%	244.21%	-	-
Horiz. %	102.11%	327.37%	94.74%	102.11%	149.47%	344.21%	100.00%	-
P/EPS	11.05	33.63	7.29	8.20	12.15	30.93	11.47	-2.46%
YoY %	-67.14%	361.32%	-11.10%	-32.51%	-60.72%	169.66%	-	-
Horiz. %	96.34%	293.20%	63.56%	71.49%	105.93%	269.66%	100.00%	-
EY	9.05	2.97	13.72	12.20	8.23	3.23	8.72	2.51%
YoY %	204.71%	-78.35%	12.46%	48.24%	154.80%	-62.96%	-	-
Horiz. %	103.78%	34.06%	157.34%	139.91%	94.38%	37.04%	100.00%	-
DY	1.09	0.88	1.43	0.83	0.32	0.26	0.98	7.37%
YoY %	23.86%	-38.46%	72.29%	159.38%	23.08%	-73.47%	-	-
Horiz. %	111.22%	89.80%	145.92%	84.69%	32.65%	26.53%	100.00%	-
P/NAPS	1.41	1.83	2.17	1.86	1.99	2.63	3.67	-47.24%
YoY %	-22.95%	-15.67%	16.67%	-6.53%	-24.33%	-28.34%	-	-
Horiz. %	38.42%	49.86%	59.13%	50.68%	54.22%	71.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos