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

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.73%
YoY- 99.57%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,601,924 1,802,646 1,221,862 852,184 677,610 392,208 270,693 34.45%
PBT 219,890 313,562 281,969 283,180 142,201 68,912 37,776 34.08%
Tax -18,684 -18,042 -22,565 -48,369 -28,942 -9,112 -7,330 16.85%
NP 201,206 295,520 259,404 234,810 113,258 59,800 30,445 36.95%
-
NP to SH 171,032 253,193 219,386 201,816 101,125 46,334 27,614 35.47%
-
Tax Rate 8.50% 5.75% 8.00% 17.08% 20.35% 13.22% 19.40% -
Total Cost 1,400,717 1,507,126 962,458 617,373 564,352 332,408 240,248 34.12%
-
Net Worth 1,220,365 1,089,472 741,089 667,352 338,988 261,566 211,768 33.86%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 43,390 29,052 33,341 13,647 7,946 8,967 7,529 33.86%
Div Payout % 25.37% 11.47% 15.20% 6.76% 7.86% 19.35% 27.27% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,220,365 1,089,472 741,089 667,352 338,988 261,566 211,768 33.86%
NOSH 542,384 544,736 454,656 409,418 372,514 373,666 141,179 25.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.56% 16.39% 21.23% 27.55% 16.71% 15.25% 11.25% -
ROE 14.01% 23.24% 29.60% 30.24% 29.83% 17.71% 13.04% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 295.35 330.92 268.74 208.15 181.90 104.96 191.74 7.45%
EPS 31.53 46.48 48.25 49.29 27.15 12.40 19.56 8.27%
DPS 8.00 5.33 7.33 3.33 2.13 2.40 5.33 6.99%
NAPS 2.25 2.00 1.63 1.63 0.91 0.70 1.50 6.98%
Adjusted Per Share Value based on latest NOSH - 409,366
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 60.28 67.83 45.98 32.07 25.50 14.76 10.19 34.44%
EPS 6.44 9.53 8.26 7.59 3.81 1.74 1.04 35.47%
DPS 1.63 1.09 1.25 0.51 0.30 0.34 0.28 34.08%
NAPS 0.4592 0.41 0.2789 0.2511 0.1276 0.0984 0.0797 33.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 8.63 5.85 4.08 6.51 9.95 7.90 13.50 -7.17%
EY 11.59 17.09 24.49 15.36 10.05 12.65 7.41 7.73%
DY 2.94 1.96 3.72 1.04 0.79 2.45 2.02 6.44%
P/NAPS 1.21 1.36 1.21 1.97 2.97 1.40 1.76 -6.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 8.88 5.55 4.46 6.15 11.35 6.37 13.96 -7.25%
EY 11.26 18.02 22.44 16.27 8.81 15.70 7.16 7.83%
DY 2.86 2.07 3.41 1.10 0.69 3.04 1.95 6.58%
P/NAPS 1.24 1.29 1.32 1.86 3.38 1.13 1.82 -6.18%

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