[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,601,924	1,802,646	1,221,862	852,184	677,610	392,208	270,693	34.45%
YoY %	-11.13%	47.53%	43.38%	25.76%	72.77%	44.89%	-	-
Horiz. %	591.79%	665.94%	451.38%	314.82%	250.32%	144.89%	100.00%	-
PBT	219,890	313,562	281,969	283,180	142,201	68,912	37,776	34.08%
YoY %	-29.87%	11.20%	-0.43%	99.14%	106.35%	82.42%	-	-
Horiz. %	582.09%	830.06%	746.42%	749.63%	376.43%	182.42%	100.00%	-
Tax	-18,684	-18,042	-22,565	-48,369	-28,942	-9,112	-7,330	16.85%
YoY %	-3.56%	20.04%	53.35%	-67.12%	-217.63%	-24.31%	-	-
Horiz. %	254.90%	246.14%	307.84%	659.88%	394.84%	124.31%	100.00%	-
NP	201,206	295,520	259,404	234,810	113,258	59,800	30,445	36.95%
YoY %	-31.91%	13.92%	10.47%	107.32%	89.39%	96.42%	-	-
Horiz. %	660.88%	970.67%	852.04%	771.26%	372.01%	196.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,032	253,193	219,386	201,816	101,125	46,334	27,614	35.47%
YoY %	-32.45%	15.41%	8.71%	99.57%	118.25%	67.79%	-	-
Horiz. %	619.37%	916.90%	794.47%	730.85%	366.21%	167.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.50%	5.75%	8.00%	17.08%	20.35%	13.22%	19.40%	-
YoY %	47.83%	-28.12%	-53.16%	-16.07%	53.93%	-31.86%	-	-
Horiz. %	43.81%	29.64%	41.24%	88.04%	104.90%	68.14%	100.00%	-
Total Cost	1,400,717	1,507,126	962,458	617,373	564,352	332,408	240,248	34.12%
YoY %	-7.06%	56.59%	55.90%	9.40%	69.78%	38.36%	-	-
Horiz. %	583.03%	627.32%	400.61%	256.97%	234.90%	138.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,365	1,089,472	741,089	667,352	338,988	261,566	211,768	33.86%
YoY %	12.01%	47.01%	11.05%	96.87%	29.60%	23.52%	-	-
Horiz. %	576.27%	514.46%	349.95%	315.13%	160.08%	123.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	43,390	29,052	33,341	13,647	7,946	8,967	7,529	33.86%
YoY %	49.35%	-12.86%	144.31%	71.75%	-11.39%	19.10%	-	-
Horiz. %	576.30%	385.87%	442.83%	181.26%	105.54%	119.10%	100.00%	-
Div Payout %	25.37%	11.47%	15.20%	6.76%	7.86%	19.35%	27.27%	-
YoY %	121.19%	-24.54%	124.85%	-13.99%	-59.38%	-29.04%	-	-
Horiz. %	93.03%	42.06%	55.74%	24.79%	28.82%	70.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,220,365	1,089,472	741,089	667,352	338,988	261,566	211,768	33.86%
YoY %	12.01%	47.01%	11.05%	96.87%	29.60%	23.52%	-	-
Horiz. %	576.27%	514.46%	349.95%	315.13%	160.08%	123.52%	100.00%	-
NOSH	542,384	544,736	454,656	409,418	372,514	373,666	141,179	25.12%
YoY %	-0.43%	19.81%	11.05%	9.91%	-0.31%	164.68%	-	-
Horiz. %	384.18%	385.85%	322.04%	290.00%	263.86%	264.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	12.56%	16.39%	21.23%	27.55%	16.71%	15.25%	11.25%	-
YoY %	-23.37%	-22.80%	-22.94%	64.87%	9.57%	35.56%	-	-
Horiz. %	111.64%	145.69%	188.71%	244.89%	148.53%	135.56%	100.00%	-
ROE	14.01%	23.24%	29.60%	30.24%	29.83%	17.71%	13.04%	-
YoY %	-39.72%	-21.49%	-2.12%	1.37%	68.44%	35.81%	-	-
Horiz. %	107.44%	178.22%	226.99%	231.90%	228.76%	135.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	295.35	330.92	268.74	208.15	181.90	104.96	191.74	7.45%
YoY %	-10.75%	23.14%	29.11%	14.43%	73.30%	-45.26%	-	-
Horiz. %	154.04%	172.59%	140.16%	108.56%	94.87%	54.74%	100.00%	-
EPS	31.53	46.48	48.25	49.29	27.15	12.40	19.56	8.27%
YoY %	-32.16%	-3.67%	-2.11%	81.55%	118.95%	-36.61%	-	-
Horiz. %	161.20%	237.63%	246.68%	251.99%	138.80%	63.39%	100.00%	-
DPS	8.00	5.33	7.33	3.33	2.13	2.40	5.33	6.99%
YoY %	50.09%	-27.29%	120.12%	56.34%	-11.25%	-54.97%	-	-
Horiz. %	150.09%	100.00%	137.52%	62.48%	39.96%	45.03%	100.00%	-
NAPS	2.25	2.00	1.63	1.63	0.91	0.70	1.50	6.98%
YoY %	12.50%	22.70%	0.00%	79.12%	30.00%	-53.33%	-	-
Horiz. %	150.00%	133.33%	108.67%	108.67%	60.67%	46.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 409,366
RPS	60.28	67.83	45.98	32.07	25.50	14.76	10.19	34.44%
YoY %	-11.13%	47.52%	43.37%	25.76%	72.76%	44.85%	-	-
Horiz. %	591.56%	665.65%	451.23%	314.72%	250.25%	144.85%	100.00%	-
EPS	6.44	9.53	8.26	7.59	3.81	1.74	1.04	35.47%
YoY %	-32.42%	15.38%	8.83%	99.21%	118.97%	67.31%	-	-
Horiz. %	619.23%	916.35%	794.23%	729.81%	366.35%	167.31%	100.00%	-
DPS	1.63	1.09	1.25	0.51	0.30	0.34	0.28	34.08%
YoY %	49.54%	-12.80%	145.10%	70.00%	-11.76%	21.43%	-	-
Horiz. %	582.14%	389.29%	446.43%	182.14%	107.14%	121.43%	100.00%	-
NAPS	0.4592	0.41	0.2789	0.2511	0.1276	0.0984	0.0797	33.85%
YoY %	12.00%	47.01%	11.07%	96.79%	29.67%	23.46%	-	-
Horiz. %	576.16%	514.43%	349.94%	315.06%	160.10%	123.46%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.72	2.72	1.97	3.21	2.70	0.98	2.64	-
P/RPS	0.92	0.82	0.73	1.54	1.48	0.93	1.38	-6.52%
YoY %	12.20%	12.33%	-52.60%	4.05%	59.14%	-32.61%	-	-
Horiz. %	66.67%	59.42%	52.90%	111.59%	107.25%	67.39%	100.00%	-
P/EPS	8.63	5.85	4.08	6.51	9.95	7.90	13.50	-7.17%
YoY %	47.52%	43.38%	-37.33%	-34.57%	25.95%	-41.48%	-	-
Horiz. %	63.93%	43.33%	30.22%	48.22%	73.70%	58.52%	100.00%	-
EY	11.59	17.09	24.49	15.36	10.05	12.65	7.41	7.73%
YoY %	-32.18%	-30.22%	59.44%	52.84%	-20.55%	70.72%	-	-
Horiz. %	156.41%	230.63%	330.50%	207.29%	135.63%	170.72%	100.00%	-
DY	2.94	1.96	3.72	1.04	0.79	2.45	2.02	6.44%
YoY %	50.00%	-47.31%	257.69%	31.65%	-67.76%	21.29%	-	-
Horiz. %	145.54%	97.03%	184.16%	51.49%	39.11%	121.29%	100.00%	-
P/NAPS	1.21	1.36	1.21	1.97	2.97	1.40	1.76	-6.04%
YoY %	-11.03%	12.40%	-38.58%	-33.67%	112.14%	-20.45%	-	-
Horiz. %	68.75%	77.27%	68.75%	111.93%	168.75%	79.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	21/11/12	22/11/11	23/11/10	11/11/09	24/11/08	13/11/07	-
Price	2.80	2.58	2.15	3.03	3.08	0.79	2.73	-
P/RPS	0.95	0.78	0.80	1.46	1.69	0.75	1.42	-6.47%
YoY %	21.79%	-2.50%	-45.21%	-13.61%	125.33%	-47.18%	-	-
Horiz. %	66.90%	54.93%	56.34%	102.82%	119.01%	52.82%	100.00%	-
P/EPS	8.88	5.55	4.46	6.15	11.35	6.37	13.96	-7.25%
YoY %	60.00%	24.44%	-27.48%	-45.81%	78.18%	-54.37%	-	-
Horiz. %	63.61%	39.76%	31.95%	44.05%	81.30%	45.63%	100.00%	-
EY	11.26	18.02	22.44	16.27	8.81	15.70	7.16	7.83%
YoY %	-37.51%	-19.70%	37.92%	84.68%	-43.89%	119.27%	-	-
Horiz. %	157.26%	251.68%	313.41%	227.23%	123.04%	219.27%	100.00%	-
DY	2.86	2.07	3.41	1.10	0.69	3.04	1.95	6.58%
YoY %	38.16%	-39.30%	210.00%	59.42%	-77.30%	55.90%	-	-
Horiz. %	146.67%	106.15%	174.87%	56.41%	35.38%	155.90%	100.00%	-
P/NAPS	1.24	1.29	1.32	1.86	3.38	1.13	1.82	-6.18%
YoY %	-3.88%	-2.27%	-29.03%	-44.97%	199.12%	-37.91%	-	-
Horiz. %	68.13%	70.88%	72.53%	102.20%	185.71%	62.09%	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