[MUDAJYA] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	636,434	548,800	467,309	422,382	365,117	334,488	297,915	65.79%
YoY %	15.97%	17.44%	10.64%	15.68%	9.16%	12.28%	-	-
Horiz. %	213.63%	184.21%	156.86%	141.78%	122.56%	112.28%	100.00%	-
PBT	120,488	83,632	65,650	65,521	64,710	61,142	52,387	74.15%
YoY %	44.07%	27.39%	0.20%	1.25%	5.84%	16.71%	-	-
Horiz. %	230.00%	159.64%	125.32%	125.07%	123.52%	116.71%	100.00%	-
Tax	-23,058	-15,823	-10,885	-8,185	-7,670	-6,147	-6,357	135.88%
YoY %	-45.72%	-45.37%	-32.99%	-6.71%	-24.78%	3.30%	-	-
Horiz. %	362.72%	248.91%	171.23%	128.76%	120.65%	96.70%	100.00%	-
NP	97,430	67,809	54,765	57,336	57,040	54,995	46,030	64.77%
YoY %	43.68%	23.82%	-4.48%	0.52%	3.72%	19.48%	-	-
Horiz. %	211.67%	147.31%	118.98%	124.56%	123.92%	119.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,209	58,976	46,086	45,117	44,180	44,679	37,696	73.49%
YoY %	46.18%	27.97%	2.15%	2.12%	-1.12%	18.52%	-	-
Horiz. %	228.70%	156.45%	122.26%	119.69%	117.20%	118.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.14%	18.92%	16.58%	12.49%	11.85%	10.05%	12.13%	-
YoY %	1.16%	14.11%	32.75%	5.40%	17.91%	-17.15%	-	-
Horiz. %	157.79%	155.98%	136.69%	102.97%	97.69%	82.85%	100.00%	-
Total Cost	539,004	480,991	412,544	365,046	308,077	279,493	251,885	65.98%
YoY %	12.06%	16.59%	13.01%	18.49%	10.23%	10.96%	-	-
Horiz. %	213.99%	190.96%	163.78%	144.93%	122.31%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,042	305,383	290,565	272,200	257,313	252,367	243,670	24.60%
YoY %	11.02%	5.10%	6.75%	5.79%	1.96%	3.57%	-	-
Horiz. %	139.14%	125.33%	119.25%	111.71%	105.60%	103.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	11,553	11,503	12,255	12,255	12,377	11,525	11,279	1.61%
YoY %	0.43%	-6.14%	0.00%	-0.99%	7.39%	2.18%	-	-
Horiz. %	102.43%	101.99%	108.65%	108.65%	109.73%	102.18%	100.00%	-
Div Payout %	13.40%	19.51%	26.59%	27.16%	28.02%	25.80%	29.92%	-
YoY %	-31.32%	-26.63%	-2.10%	-3.07%	8.60%	-13.77%	-	-
Horiz. %	44.79%	65.21%	88.87%	90.78%	93.65%	86.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	339,042	305,383	290,565	272,200	257,313	252,367	243,670	24.60%
YoY %	11.02%	5.10%	6.75%	5.79%	1.96%	3.57%	-	-
Horiz. %	139.14%	125.33%	119.25%	111.71%	105.60%	103.57%	100.00%	-
NOSH	372,573	372,419	372,519	372,877	367,590	149,329	148,579	84.47%
YoY %	0.04%	-0.03%	-0.10%	1.44%	146.16%	0.50%	-	-
Horiz. %	250.76%	250.65%	250.72%	250.96%	247.40%	100.50%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	15.31%	12.36%	11.72%	13.57%	15.62%	16.44%	15.45%	-
YoY %	23.87%	5.46%	-13.63%	-13.12%	-4.99%	6.41%	-	-
Horiz. %	99.09%	80.00%	75.86%	87.83%	101.10%	106.41%	100.00%	-
ROE	25.43%	19.31%	15.86%	16.57%	17.17%	17.70%	15.47%	-
YoY %	31.69%	21.75%	-4.28%	-3.49%	-2.99%	14.41%	-	-
Horiz. %	164.38%	124.82%	102.52%	107.11%	110.99%	114.41%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	170.82	147.36	125.45	113.28	99.33	223.99	200.51	-10.12%
YoY %	15.92%	17.47%	10.74%	14.04%	-55.65%	11.71%	-	-
Horiz. %	85.19%	73.49%	62.57%	56.50%	49.54%	111.71%	100.00%	-
EPS	23.14	15.84	12.37	12.10	12.02	29.92	25.37	-5.94%
YoY %	46.09%	28.05%	2.23%	0.67%	-59.83%	17.93%	-	-
Horiz. %	91.21%	62.44%	48.76%	47.69%	47.38%	117.93%	100.00%	-
DPS	3.10	3.10	3.29	3.29	3.37	7.72	7.59	-44.92%
YoY %	0.00%	-5.78%	0.00%	-2.37%	-56.35%	1.71%	-	-
Horiz. %	40.84%	40.84%	43.35%	43.35%	44.40%	101.71%	100.00%	-
NAPS	0.91	0.82	0.78	0.73	0.70	1.69	1.64	-32.45%
YoY %	10.98%	5.13%	6.85%	4.29%	-58.58%	3.05%	-	-
Horiz. %	55.49%	50.00%	47.56%	44.51%	42.68%	103.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 372,877
RPS	23.95	20.65	17.59	15.89	13.74	12.59	11.21	65.80%
YoY %	15.98%	17.40%	10.70%	15.65%	9.13%	12.31%	-	-
Horiz. %	213.65%	184.21%	156.91%	141.75%	122.57%	112.31%	100.00%	-
EPS	3.24	2.22	1.73	1.70	1.66	1.68	1.42	73.22%
YoY %	45.95%	28.32%	1.76%	2.41%	-1.19%	18.31%	-	-
Horiz. %	228.17%	156.34%	121.83%	119.72%	116.90%	118.31%	100.00%	-
DPS	0.43	0.43	0.46	0.46	0.47	0.43	0.42	1.57%
YoY %	0.00%	-6.52%	0.00%	-2.13%	9.30%	2.38%	-	-
Horiz. %	102.38%	102.38%	109.52%	109.52%	111.90%	102.38%	100.00%	-
NAPS	0.1276	0.1149	0.1093	0.1024	0.0968	0.095	0.0917	24.61%
YoY %	11.05%	5.12%	6.74%	5.79%	1.89%	3.60%	-	-
Horiz. %	139.15%	125.30%	119.19%	111.67%	105.56%	103.60%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.70	1.12	0.91	0.85	0.98	2.57	2.62	-
P/RPS	1.58	0.76	0.73	0.75	0.99	1.15	1.31	13.29%
YoY %	107.89%	4.11%	-2.67%	-24.24%	-13.91%	-12.21%	-	-
Horiz. %	120.61%	58.02%	55.73%	57.25%	75.57%	87.79%	100.00%	-
P/EPS	11.67	7.07	7.36	7.02	8.15	8.59	10.33	8.46%
YoY %	65.06%	-3.94%	4.84%	-13.87%	-5.12%	-16.84%	-	-
Horiz. %	112.97%	68.44%	71.25%	67.96%	78.90%	83.16%	100.00%	-
EY	8.57	14.14	13.59	14.23	12.26	11.64	9.68	-7.79%
YoY %	-39.39%	4.05%	-4.50%	16.07%	5.33%	20.25%	-	-
Horiz. %	88.53%	146.07%	140.39%	147.00%	126.65%	120.25%	100.00%	-
DY	1.15	2.77	3.62	3.87	3.44	3.00	2.90	-45.99%
YoY %	-58.48%	-23.48%	-6.46%	12.50%	14.67%	3.45%	-	-
Horiz. %	39.66%	95.52%	124.83%	133.45%	118.62%	103.45%	100.00%	-
P/NAPS	2.97	1.37	1.17	1.16	1.40	1.52	1.60	50.98%
YoY %	116.79%	17.09%	0.86%	-17.14%	-7.89%	-5.00%	-	-
Horiz. %	185.62%	85.62%	73.12%	72.50%	87.50%	95.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	11/11/09	26/08/09	13/05/09	25/02/09	24/11/08	26/08/08	16/05/08	-
Price	3.08	2.59	1.18	0.88	0.79	0.98	2.76	-
P/RPS	1.80	1.76	0.94	0.78	0.80	0.44	1.38	19.35%
YoY %	2.27%	87.23%	20.51%	-2.50%	81.82%	-68.12%	-	-
Horiz. %	130.43%	127.54%	68.12%	56.52%	57.97%	31.88%	100.00%	-
P/EPS	13.31	16.36	9.54	7.27	6.57	3.28	10.88	14.37%
YoY %	-18.64%	71.49%	31.22%	10.65%	100.30%	-69.85%	-	-
Horiz. %	122.33%	150.37%	87.68%	66.82%	60.39%	30.15%	100.00%	-
EY	7.51	6.11	10.48	13.75	15.21	30.53	9.19	-12.58%
YoY %	22.91%	-41.70%	-23.78%	-9.60%	-50.18%	232.21%	-	-
Horiz. %	81.72%	66.49%	114.04%	149.62%	165.51%	332.21%	100.00%	-
DY	1.01	1.20	2.79	3.73	4.26	7.88	2.75	-48.68%
YoY %	-15.83%	-56.99%	-25.20%	-12.44%	-45.94%	186.55%	-	-
Horiz. %	36.73%	43.64%	101.45%	135.64%	154.91%	286.55%	100.00%	-
P/NAPS	3.38	3.16	1.51	1.21	1.13	0.58	1.68	59.30%
YoY %	6.96%	109.27%	24.79%	7.08%	94.83%	-65.48%	-	-
Horiz. %	201.19%	188.10%	89.88%	72.02%	67.26%	34.52%	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