[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	1,158,380	895,970	616,208	363,372	242,358	211,800	342,836	22.48%
YoY %	29.29%	45.40%	69.58%	49.93%	14.43%	-38.22%	-	-
Horiz. %	337.88%	261.34%	179.74%	105.99%	70.69%	61.78%	100.00%	-
PBT	262,148	301,432	112,998	76,776	37,208	29,884	29,830	43.62%
YoY %	-13.03%	166.76%	47.18%	106.34%	24.51%	0.18%	-	-
Horiz. %	878.81%	1,010.50%	378.81%	257.38%	124.73%	100.18%	100.00%	-
Tax	-24,454	-51,284	-24,300	-9,024	-9,398	-13,760	-11,822	12.87%
YoY %	52.32%	-111.05%	-169.28%	3.98%	31.70%	-16.39%	-	-
Horiz. %	206.85%	433.80%	205.55%	76.33%	79.50%	116.39%	100.00%	-
NP	237,694	250,148	88,698	67,752	27,810	16,124	18,008	53.69%
YoY %	-4.98%	182.02%	30.92%	143.62%	72.48%	-10.46%	-	-
Horiz. %	1,319.94%	1,389.09%	492.55%	376.23%	154.43%	89.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,078	209,634	81,046	53,328	24,250	14,116	18,008	49.72%
YoY %	-3.13%	158.66%	51.98%	119.91%	71.79%	-21.61%	-	-
Horiz. %	1,127.71%	1,164.12%	450.06%	296.14%	134.66%	78.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.33%	17.01%	21.50%	11.75%	25.26%	46.04%	39.63%	-
YoY %	-45.15%	-20.88%	82.98%	-53.48%	-45.13%	16.17%	-	-
Horiz. %	23.54%	42.92%	54.25%	29.65%	63.74%	116.17%	100.00%	-
Total Cost	920,686	645,822	527,510	295,620	214,548	195,676	324,828	18.95%
YoY %	42.56%	22.43%	78.44%	37.79%	9.64%	-39.76%	-	-
Horiz. %	283.44%	198.82%	162.40%	91.01%	66.05%	60.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,824	638,978	305,412	251,743	200,254	143,323	140,092	33.56%
YoY %	24.55%	109.22%	21.32%	25.71%	39.72%	2.31%	-	-
Horiz. %	568.07%	456.11%	218.01%	179.70%	142.94%	102.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	24,486	8,192	4,469	5,958	5,486	5,408	5,440	28.48%
YoY %	198.90%	83.31%	-24.99%	8.60%	1.44%	-0.59%	-	-
Horiz. %	450.11%	150.59%	82.15%	109.52%	100.85%	99.41%	100.00%	-
Div Payout %	12.06%	3.91%	5.51%	11.17%	22.62%	38.31%	30.21%	-
YoY %	208.44%	-29.04%	-50.67%	-50.62%	-40.96%	26.81%	-	-
Horiz. %	39.92%	12.94%	18.24%	36.97%	74.88%	126.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	795,824	638,978	305,412	251,743	200,254	143,323	140,092	33.56%
YoY %	24.55%	109.22%	21.32%	25.71%	39.72%	2.31%	-	-
Horiz. %	568.07%	456.11%	218.01%	179.70%	142.94%	102.31%	100.00%	-
NOSH	408,114	409,601	372,454	148,960	137,160	135,210	136,012	20.08%
YoY %	-0.36%	9.97%	150.04%	8.60%	1.44%	-0.59%	-	-
Horiz. %	300.06%	301.15%	273.84%	109.52%	100.84%	99.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	20.52%	27.92%	14.39%	18.65%	11.47%	7.61%	5.25%	-
YoY %	-26.50%	94.02%	-22.84%	62.60%	50.72%	44.95%	-	-
Horiz. %	390.86%	531.81%	274.10%	355.24%	218.48%	144.95%	100.00%	-
ROE	25.52%	32.81%	26.54%	21.18%	12.11%	9.85%	12.85%	-
YoY %	-22.22%	23.62%	25.31%	74.90%	22.94%	-23.35%	-	-
Horiz. %	198.60%	255.33%	206.54%	164.82%	94.24%	76.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	283.84	218.74	165.45	243.94	176.70	156.64	252.06	1.99%
YoY %	29.76%	32.21%	-32.18%	38.05%	12.81%	-37.86%	-	-
Horiz. %	112.61%	86.78%	65.64%	96.78%	70.10%	62.14%	100.00%	-
EPS	49.76	51.18	21.76	35.80	17.68	10.44	13.24	24.67%
YoY %	-2.77%	135.20%	-39.22%	102.49%	69.35%	-21.15%	-	-
Horiz. %	375.83%	386.56%	164.35%	270.39%	133.53%	78.85%	100.00%	-
DPS	6.00	2.00	1.20	4.00	4.00	4.00	4.00	6.98%
YoY %	200.00%	66.67%	-70.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	50.00%	30.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.95	1.56	0.82	1.69	1.46	1.06	1.03	11.21%
YoY %	25.00%	90.24%	-51.48%	15.75%	37.74%	2.91%	-	-
Horiz. %	189.32%	151.46%	79.61%	164.08%	141.75%	102.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 149,329
RPS	43.59	33.72	23.19	13.67	9.12	7.97	12.90	22.48%
YoY %	29.27%	45.41%	69.64%	49.89%	14.43%	-38.22%	-	-
Horiz. %	337.91%	261.40%	179.77%	105.97%	70.70%	61.78%	100.00%	-
EPS	7.64	7.89	3.05	2.01	0.91	0.53	0.68	49.62%
YoY %	-3.17%	158.69%	51.74%	120.88%	71.70%	-22.06%	-	-
Horiz. %	1,123.53%	1,160.29%	448.53%	295.59%	133.82%	77.94%	100.00%	-
DPS	0.92	0.31	0.17	0.22	0.21	0.20	0.20	28.94%
YoY %	196.77%	82.35%	-22.73%	4.76%	5.00%	0.00%	-	-
Horiz. %	460.00%	155.00%	85.00%	110.00%	105.00%	100.00%	100.00%	-
NAPS	0.2995	0.2405	0.1149	0.0947	0.0754	0.0539	0.0527	33.56%
YoY %	24.53%	109.31%	21.33%	25.60%	39.89%	2.28%	-	-
Horiz. %	568.31%	456.36%	218.03%	179.70%	143.07%	102.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.37	3.77	1.12	2.57	3.39	0.76	0.77	-
P/RPS	1.19	1.72	0.68	1.05	1.92	0.49	0.31	25.11%
YoY %	-30.81%	152.94%	-35.24%	-45.31%	291.84%	58.06%	-	-
Horiz. %	383.87%	554.84%	219.35%	338.71%	619.35%	158.06%	100.00%	-
P/EPS	6.77	7.37	5.15	7.18	19.17	7.28	5.82	2.55%
YoY %	-8.14%	43.11%	-28.27%	-62.55%	163.32%	25.09%	-	-
Horiz. %	116.32%	126.63%	88.49%	123.37%	329.38%	125.09%	100.00%	-
EY	14.77	13.58	19.43	13.93	5.22	13.74	17.19	-2.49%
YoY %	8.76%	-30.11%	39.48%	166.86%	-62.01%	-20.07%	-	-
Horiz. %	85.92%	79.00%	113.03%	81.04%	30.37%	79.93%	100.00%	-
DY	1.78	0.53	1.07	1.56	1.18	5.26	5.19	-16.32%
YoY %	235.85%	-50.47%	-31.41%	32.20%	-77.57%	1.35%	-	-
Horiz. %	34.30%	10.21%	20.62%	30.06%	22.74%	101.35%	100.00%	-
P/NAPS	1.73	2.42	1.37	1.52	2.32	0.72	0.75	14.93%
YoY %	-28.51%	76.64%	-9.87%	-34.48%	222.22%	-4.00%	-	-
Horiz. %	230.67%	322.67%	182.67%	202.67%	309.33%	96.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/08/10	26/08/09	26/08/08	28/08/07	21/08/06	24/08/05	-
Price	2.75	3.11	2.59	0.98	2.60	0.75	0.86	-
P/RPS	0.97	1.42	1.57	0.40	1.47	0.48	0.34	19.08%
YoY %	-31.69%	-9.55%	292.50%	-72.79%	206.25%	41.18%	-	-
Horiz. %	285.29%	417.65%	461.76%	117.65%	432.35%	141.18%	100.00%	-
P/EPS	5.53	6.08	11.90	2.74	14.71	7.18	6.50	-2.65%
YoY %	-9.05%	-48.91%	334.31%	-81.37%	104.87%	10.46%	-	-
Horiz. %	85.08%	93.54%	183.08%	42.15%	226.31%	110.46%	100.00%	-
EY	18.09	16.46	8.40	36.53	6.80	13.92	15.40	2.71%
YoY %	9.90%	95.95%	-77.01%	437.21%	-51.15%	-9.61%	-	-
Horiz. %	117.47%	106.88%	54.55%	237.21%	44.16%	90.39%	100.00%	-
DY	2.18	0.64	0.46	4.08	1.54	5.33	4.65	-11.85%
YoY %	240.62%	39.13%	-88.73%	164.94%	-71.11%	14.62%	-	-
Horiz. %	46.88%	13.76%	9.89%	87.74%	33.12%	114.62%	100.00%	-
P/NAPS	1.41	1.99	3.16	0.58	1.78	0.71	0.83	9.22%
YoY %	-29.15%	-37.03%	444.83%	-67.42%	150.70%	-14.46%	-	-
Horiz. %	169.88%	239.76%	380.72%	69.88%	214.46%	85.54%	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