[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.09%
YoY- -3.13%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,290,806 1,619,974 1,998,604 1,158,380 895,970 616,208 363,372 23.51%
PBT 77,352 226,144 343,648 262,148 301,432 112,998 76,776 0.12%
Tax -20,252 -14,966 -22,118 -24,454 -51,284 -24,300 -9,024 14.41%
NP 57,100 211,178 321,530 237,694 250,148 88,698 67,752 -2.80%
-
NP to SH 56,802 176,496 269,280 203,078 209,634 81,046 53,328 1.05%
-
Tax Rate 26.18% 6.62% 6.44% 9.33% 17.01% 21.50% 11.75% -
Total Cost 1,233,706 1,408,796 1,677,074 920,686 645,822 527,510 295,620 26.87%
-
Net Worth 1,217,185 1,194,007 1,079,300 795,824 638,978 305,412 251,743 30.02%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 64,916 32,563 43,608 24,486 8,192 4,469 5,958 48.86%
Div Payout % 114.29% 18.45% 16.19% 12.06% 3.91% 5.51% 11.17% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,217,185 1,194,007 1,079,300 795,824 638,978 305,412 251,743 30.02%
NOSH 540,971 542,730 545,101 408,114 409,601 372,454 148,960 23.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.42% 13.04% 16.09% 20.52% 27.92% 14.39% 18.65% -
ROE 4.67% 14.78% 24.95% 25.52% 32.81% 26.54% 21.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 238.61 298.49 366.65 283.84 218.74 165.45 243.94 -0.36%
EPS 10.50 32.52 49.40 49.76 51.18 21.76 35.80 -18.48%
DPS 12.00 6.00 8.00 6.00 2.00 1.20 4.00 20.08%
NAPS 2.25 2.20 1.98 1.95 1.56 0.82 1.69 4.88%
Adjusted Per Share Value based on latest NOSH - 408,219
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 48.57 60.96 75.21 43.59 33.72 23.19 13.67 23.51%
EPS 2.14 6.64 10.13 7.64 7.89 3.05 2.01 1.04%
DPS 2.44 1.23 1.64 0.92 0.31 0.17 0.22 49.30%
NAPS 0.458 0.4493 0.4061 0.2995 0.2405 0.1149 0.0947 30.02%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.51 2.60 2.73 3.37 3.77 1.12 2.57 -
P/RPS 1.05 0.87 0.74 1.19 1.72 0.68 1.05 0.00%
P/EPS 23.90 8.00 5.53 6.77 7.37 5.15 7.18 22.18%
EY 4.18 12.51 18.10 14.77 13.58 19.43 13.93 -18.17%
DY 4.78 2.31 2.93 1.78 0.53 1.07 1.56 20.50%
P/NAPS 1.12 1.18 1.38 1.73 2.42 1.37 1.52 -4.96%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 27/08/12 23/08/11 25/08/10 26/08/09 26/08/08 -
Price 2.44 2.59 2.73 2.75 3.11 2.59 0.98 -
P/RPS 1.02 0.87 0.74 0.97 1.42 1.57 0.40 16.87%
P/EPS 23.24 7.96 5.53 5.53 6.08 11.90 2.74 42.78%
EY 4.30 12.56 18.10 18.09 16.46 8.40 36.53 -29.98%
DY 4.92 2.32 2.93 2.18 0.64 0.46 4.08 3.16%
P/NAPS 1.08 1.18 1.38 1.41 1.99 3.16 0.58 10.91%

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