[MUDAJYA] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	246,727	227,595	253,763	293,113	345,661	382,976	385,425	-25.70%
YoY %	8.41%	-10.31%	-13.42%	-15.20%	-9.74%	-0.64%	-	-
Horiz. %	64.01%	59.05%	65.84%	76.05%	89.68%	99.36%	100.00%	-
PBT	27,082	24,058	20,487	24,031	30,403	33,746	37,577	-19.59%
YoY %	12.57%	17.43%	-14.75%	-20.96%	-9.91%	-10.20%	-	-
Horiz. %	72.07%	64.02%	54.52%	63.95%	80.91%	89.80%	100.00%	-
Tax	-12,679	-11,811	-9,942	-10,117	-11,407	-11,409	-12,870	-0.99%
YoY %	-7.35%	-18.80%	1.73%	11.31%	0.02%	11.35%	-	-
Horiz. %	98.52%	91.77%	77.25%	78.61%	88.63%	88.65%	100.00%	-
NP	14,403	12,247	10,545	13,914	18,996	22,337	24,707	-30.19%
YoY %	17.60%	16.14%	-24.21%	-26.75%	-14.96%	-9.59%	-	-
Horiz. %	58.30%	49.57%	42.68%	56.32%	76.89%	90.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,507	10,372	8,600	12,318	17,793	21,612	24,707	-36.45%
YoY %	20.58%	20.60%	-30.18%	-30.77%	-17.67%	-12.53%	-	-
Horiz. %	50.62%	41.98%	34.81%	49.86%	72.02%	87.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.82%	49.09%	48.53%	42.10%	37.52%	33.81%	34.25%	-
YoY %	-4.62%	1.15%	15.27%	12.21%	10.97%	-1.28%	-	-
Horiz. %	136.70%	143.33%	141.69%	122.92%	109.55%	98.72%	100.00%	-
Total Cost	232,324	215,348	243,218	279,199	326,665	360,639	360,718	-25.40%
YoY %	7.88%	-11.46%	-12.89%	-14.53%	-9.42%	-0.02%	-	-
Horiz. %	64.41%	59.70%	67.43%	77.40%	90.56%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,973	143,272	143,415	140,919	140,001	139,828	140,210	2.71%
YoY %	1.89%	-0.10%	1.77%	0.66%	0.12%	-0.27%	-	-
Horiz. %	104.11%	102.18%	102.29%	100.51%	99.85%	99.73%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	8,116	8,131	8,143	8,143	9,516	6,798	11,912	-22.55%
YoY %	-0.18%	-0.15%	0.00%	-14.43%	39.98%	-42.93%	-	-
Horiz. %	68.13%	68.26%	68.36%	68.36%	79.89%	57.07%	100.00%	-
Div Payout %	64.90%	78.40%	94.69%	66.11%	53.49%	31.46%	48.21%	-
YoY %	-17.22%	-17.20%	43.23%	23.59%	70.03%	-34.74%	-	-
Horiz. %	134.62%	162.62%	196.41%	137.13%	110.95%	65.26%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	145,973	143,272	143,415	140,919	140,001	139,828	140,210	2.71%
YoY %	1.89%	-0.10%	1.77%	0.66%	0.12%	-0.27%	-	-
Horiz. %	104.11%	102.18%	102.29%	100.51%	99.85%	99.73%	100.00%	-
NOSH	135,160	135,163	135,297	135,499	135,923	135,756	136,126	-0.47%
YoY %	-0.00%	-0.10%	-0.15%	-0.31%	0.12%	-0.27%	-	-
Horiz. %	99.29%	99.29%	99.39%	99.54%	99.85%	99.73%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	5.84%	5.38%	4.16%	4.75%	5.50%	5.83%	6.41%	-
YoY %	8.55%	29.33%	-12.42%	-13.64%	-5.66%	-9.05%	-	-
Horiz. %	91.11%	83.93%	64.90%	74.10%	85.80%	90.95%	100.00%	-
ROE	8.57%	7.24%	6.00%	8.74%	12.71%	15.46%	17.62%	-
YoY %	18.37%	20.67%	-31.35%	-31.24%	-17.79%	-12.26%	-	-
Horiz. %	48.64%	41.09%	34.05%	49.60%	72.13%	87.74%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	182.54	168.39	187.56	216.32	254.30	282.11	283.14	-25.35%
YoY %	8.40%	-10.22%	-13.30%	-14.94%	-9.86%	-0.36%	-	-
Horiz. %	64.47%	59.47%	66.24%	76.40%	89.81%	99.64%	100.00%	-
EPS	9.25	7.67	6.36	9.09	13.09	15.92	18.15	-36.17%
YoY %	20.60%	20.60%	-30.03%	-30.56%	-17.78%	-12.29%	-	-
Horiz. %	50.96%	42.26%	35.04%	50.08%	72.12%	87.71%	100.00%	-
DPS	6.00	6.00	6.00	6.00	7.00	5.00	8.75	-22.22%
YoY %	0.00%	0.00%	0.00%	-14.29%	40.00%	-42.86%	-	-
Horiz. %	68.57%	68.57%	68.57%	68.57%	80.00%	57.14%	100.00%	-
NAPS	1.08	1.06	1.06	1.04	1.03	1.03	1.03	3.20%
YoY %	1.89%	0.00%	1.92%	0.97%	0.00%	0.00%	-	-
Horiz. %	104.85%	102.91%	102.91%	100.97%	100.00%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 135,499
RPS	9.28	8.56	9.55	11.03	13.01	14.41	14.50	-25.71%
YoY %	8.41%	-10.37%	-13.42%	-15.22%	-9.72%	-0.62%	-	-
Horiz. %	64.00%	59.03%	65.86%	76.07%	89.72%	99.38%	100.00%	-
EPS	0.47	0.39	0.32	0.46	0.67	0.81	0.93	-36.52%
YoY %	20.51%	21.88%	-30.43%	-31.34%	-17.28%	-12.90%	-	-
Horiz. %	50.54%	41.94%	34.41%	49.46%	72.04%	87.10%	100.00%	-
DPS	0.31	0.31	0.31	0.31	0.36	0.26	0.45	-21.98%
YoY %	0.00%	0.00%	0.00%	-13.89%	38.46%	-42.22%	-	-
Horiz. %	68.89%	68.89%	68.89%	68.89%	80.00%	57.78%	100.00%	-
NAPS	0.0549	0.0539	0.054	0.053	0.0527	0.0526	0.0528	2.63%
YoY %	1.86%	-0.19%	1.89%	0.57%	0.19%	-0.38%	-	-
Horiz. %	103.98%	102.08%	102.27%	100.38%	99.81%	99.62%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.82	0.76	0.76	0.85	0.78	0.77	0.88	-
P/RPS	0.45	0.45	0.41	0.39	0.31	0.27	0.31	28.17%
YoY %	0.00%	9.76%	5.13%	25.81%	14.81%	-12.90%	-	-
Horiz. %	145.16%	145.16%	132.26%	125.81%	100.00%	87.10%	100.00%	-
P/EPS	8.86	9.90	11.96	9.35	5.96	4.84	4.85	49.38%
YoY %	-10.51%	-17.22%	27.91%	56.88%	23.14%	-0.21%	-	-
Horiz. %	182.68%	204.12%	246.60%	192.78%	122.89%	99.79%	100.00%	-
EY	11.28	10.10	8.36	10.70	16.78	20.67	20.62	-33.08%
YoY %	11.68%	20.81%	-21.87%	-36.23%	-18.82%	0.24%	-	-
Horiz. %	54.70%	48.98%	40.54%	51.89%	81.38%	100.24%	100.00%	-
DY	7.32	7.89	7.89	7.06	8.97	6.49	9.94	-18.43%
YoY %	-7.22%	0.00%	11.76%	-21.29%	38.21%	-34.71%	-	-
Horiz. %	73.64%	79.38%	79.38%	71.03%	90.24%	65.29%	100.00%	-
P/NAPS	0.76	0.72	0.72	0.82	0.76	0.75	0.85	-7.18%
YoY %	5.56%	0.00%	-12.20%	7.89%	1.33%	-11.76%	-	-
Horiz. %	89.41%	84.71%	84.71%	96.47%	89.41%	88.24%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/11/06	21/08/06	26/05/06	22/02/06	23/11/05	24/08/05	24/05/05	-
Price	0.98	0.75	0.76	0.82	0.80	0.86	0.86	-
P/RPS	0.54	0.45	0.41	0.38	0.31	0.30	0.30	47.91%
YoY %	20.00%	9.76%	7.89%	22.58%	3.33%	0.00%	-	-
Horiz. %	180.00%	150.00%	136.67%	126.67%	103.33%	100.00%	100.00%	-
P/EPS	10.59	9.77	11.96	9.02	6.11	5.40	4.74	70.81%
YoY %	8.39%	-18.31%	32.59%	47.63%	13.15%	13.92%	-	-
Horiz. %	223.42%	206.12%	252.32%	190.30%	128.90%	113.92%	100.00%	-
EY	9.44	10.23	8.36	11.09	16.36	18.51	21.10	-41.47%
YoY %	-7.72%	22.37%	-24.62%	-32.21%	-11.62%	-12.27%	-	-
Horiz. %	44.74%	48.48%	39.62%	52.56%	77.54%	87.73%	100.00%	-
DY	6.12	8.00	7.89	7.32	8.75	5.81	10.18	-28.74%
YoY %	-23.50%	1.39%	7.79%	-16.34%	50.60%	-42.93%	-	-
Horiz. %	60.12%	78.59%	77.50%	71.91%	85.95%	57.07%	100.00%	-
P/NAPS	0.91	0.71	0.72	0.79	0.78	0.83	0.83	6.32%
YoY %	28.17%	-1.39%	-8.86%	1.28%	-6.02%	0.00%	-	-
Horiz. %	109.64%	85.54%	86.75%	95.18%	93.98%	100.00%	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