[MUDAJYA] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	916,397	639,138	508,208	294,156	203,020	185,860	232,246	25.69%
YoY %	43.38%	25.76%	72.77%	44.89%	9.23%	-19.97%	-	-
Horiz. %	394.58%	275.20%	218.82%	126.66%	87.42%	80.03%	100.00%	-
PBT	211,477	212,385	106,651	51,684	28,332	23,271	20,220	47.85%
YoY %	-0.43%	99.14%	106.35%	82.42%	21.75%	15.09%	-	-
Horiz. %	1,045.88%	1,050.37%	527.45%	255.61%	140.12%	115.09%	100.00%	-
Tax	-16,924	-36,277	-21,707	-6,834	-5,498	-10,074	-6,702	16.68%
YoY %	53.35%	-67.12%	-217.63%	-24.30%	45.42%	-50.31%	-	-
Horiz. %	252.52%	541.29%	323.89%	101.97%	82.04%	150.31%	100.00%	-
NP	194,553	176,108	84,944	44,850	22,834	13,197	13,518	55.93%
YoY %	10.47%	107.32%	89.40%	96.42%	73.02%	-2.37%	-	-
Horiz. %	1,439.21%	1,302.77%	628.38%	331.78%	168.92%	97.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,540	151,362	75,844	34,751	20,711	11,694	11,505	55.76%
YoY %	8.71%	99.57%	118.25%	67.79%	77.11%	1.64%	-	-
Horiz. %	1,430.16%	1,315.62%	659.23%	302.05%	180.02%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.00%	17.08%	20.35%	13.22%	19.41%	43.29%	33.15%	-
YoY %	-53.16%	-16.07%	53.93%	-31.89%	-55.16%	30.59%	-	-
Horiz. %	24.13%	51.52%	61.39%	39.88%	58.55%	130.59%	100.00%	-
Total Cost	721,844	463,030	423,264	249,306	180,186	172,663	218,728	22.00%
YoY %	55.90%	9.40%	69.78%	38.36%	4.36%	-21.06%	-	-
Horiz. %	330.02%	211.69%	193.51%	113.98%	82.38%	78.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,089	667,352	338,988	261,566	211,768	145,837	140,072	31.98%
YoY %	11.05%	96.87%	29.60%	23.52%	45.21%	4.12%	-	-
Horiz. %	529.08%	476.43%	242.01%	186.74%	151.19%	104.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	25,006	10,235	5,960	6,725	5,647	5,401	5,439	28.93%
YoY %	144.32%	71.73%	-11.38%	19.09%	4.55%	-0.70%	-	-
Horiz. %	459.75%	188.18%	109.58%	123.64%	103.82%	99.30%	100.00%	-
Div Payout %	15.20%	6.76%	7.86%	19.35%	27.27%	46.19%	47.28%	-
YoY %	124.85%	-13.99%	-59.38%	-29.04%	-40.96%	-2.31%	-	-
Horiz. %	32.15%	14.30%	16.62%	40.93%	57.68%	97.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	741,089	667,352	338,988	261,566	211,768	145,837	140,072	31.98%
YoY %	11.05%	96.87%	29.60%	23.52%	45.21%	4.12%	-	-
Horiz. %	529.08%	476.43%	242.01%	186.74%	151.19%	104.12%	100.00%	-
NOSH	454,655	409,418	372,514	373,666	141,179	135,034	135,992	22.27%
YoY %	11.05%	9.91%	-0.31%	164.68%	4.55%	-0.70%	-	-
Horiz. %	334.32%	301.06%	273.92%	274.77%	103.81%	99.30%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	21.23%	27.55%	16.71%	15.25%	11.25%	7.10%	5.82%	-
YoY %	-22.94%	64.87%	9.57%	35.56%	58.45%	21.99%	-	-
Horiz. %	364.78%	473.37%	287.11%	262.03%	193.30%	121.99%	100.00%	-
ROE	22.20%	22.68%	22.37%	13.29%	9.78%	8.02%	8.21%	-
YoY %	-2.12%	1.39%	68.32%	35.89%	21.95%	-2.31%	-	-
Horiz. %	270.40%	276.25%	272.47%	161.88%	119.12%	97.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	201.56	156.11	136.43	78.72	143.80	137.64	170.78	2.79%
YoY %	29.11%	14.42%	73.31%	-45.26%	4.48%	-19.41%	-	-
Horiz. %	118.02%	91.41%	79.89%	46.09%	84.20%	80.59%	100.00%	-
EPS	36.19	36.97	20.36	9.30	14.67	8.66	8.46	27.39%
YoY %	-2.11%	81.58%	118.92%	-36.61%	69.40%	2.36%	-	-
Horiz. %	427.78%	437.00%	240.66%	109.93%	173.40%	102.36%	100.00%	-
DPS	5.50	2.50	1.60	1.80	4.00	4.00	4.00	5.44%
YoY %	120.00%	56.25%	-11.11%	-55.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	62.50%	40.00%	45.00%	100.00%	100.00%	100.00%	-
NAPS	1.63	1.63	0.91	0.70	1.50	1.08	1.03	7.94%
YoY %	0.00%	79.12%	30.00%	-53.33%	38.89%	4.85%	-	-
Horiz. %	158.25%	158.25%	88.35%	67.96%	145.63%	104.85%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 367,590
RPS	34.48	24.05	19.12	11.07	7.64	6.99	8.74	25.68%
YoY %	43.37%	25.78%	72.72%	44.90%	9.30%	-20.02%	-	-
Horiz. %	394.51%	275.17%	218.76%	126.66%	87.41%	79.98%	100.00%	-
EPS	6.19	5.70	2.85	1.31	0.78	0.44	0.43	55.93%
YoY %	8.60%	100.00%	117.56%	67.95%	77.27%	2.33%	-	-
Horiz. %	1,439.53%	1,325.58%	662.79%	304.65%	181.40%	102.33%	100.00%	-
DPS	0.94	0.39	0.22	0.25	0.21	0.20	0.20	29.40%
YoY %	141.03%	77.27%	-12.00%	19.05%	5.00%	0.00%	-	-
Horiz. %	470.00%	195.00%	110.00%	125.00%	105.00%	100.00%	100.00%	-
NAPS	0.2789	0.2511	0.1276	0.0984	0.0797	0.0549	0.0527	31.99%
YoY %	11.07%	96.79%	29.67%	23.46%	45.17%	4.17%	-	-
Horiz. %	529.22%	476.47%	242.13%	186.72%	151.23%	104.17%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.97	3.21	2.70	0.98	2.64	0.82	0.78	-
P/RPS	0.98	2.06	1.98	1.24	1.84	0.60	0.46	13.42%
YoY %	-52.43%	4.04%	59.68%	-32.61%	206.67%	30.43%	-	-
Horiz. %	213.04%	447.83%	430.43%	269.57%	400.00%	130.43%	100.00%	-
P/EPS	5.44	8.68	13.26	10.54	18.00	9.47	9.22	-8.41%
YoY %	-37.33%	-34.54%	25.81%	-41.44%	90.07%	2.71%	-	-
Horiz. %	59.00%	94.14%	143.82%	114.32%	195.23%	102.71%	100.00%	-
EY	18.37	11.52	7.54	9.49	5.56	10.56	10.85	9.16%
YoY %	59.46%	52.79%	-20.55%	70.68%	-47.35%	-2.67%	-	-
Horiz. %	169.31%	106.18%	69.49%	87.47%	51.24%	97.33%	100.00%	-
DY	2.79	0.78	0.59	1.84	1.52	4.88	5.13	-9.64%
YoY %	257.69%	32.20%	-67.93%	21.05%	-68.85%	-4.87%	-	-
Horiz. %	54.39%	15.20%	11.50%	35.87%	29.63%	95.13%	100.00%	-
P/NAPS	1.21	1.97	2.97	1.40	1.76	0.76	0.76	8.05%
YoY %	-38.58%	-33.67%	112.14%	-20.45%	131.58%	0.00%	-	-
Horiz. %	159.21%	259.21%	390.79%	184.21%	231.58%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	23/11/10	11/11/09	24/11/08	13/11/07	27/11/06	23/11/05	-
Price	2.15	3.03	3.08	0.79	2.73	0.98	0.80	-
P/RPS	1.07	1.94	2.26	1.00	1.90	0.71	0.47	14.68%
YoY %	-44.85%	-14.16%	126.00%	-47.37%	167.61%	51.06%	-	-
Horiz. %	227.66%	412.77%	480.85%	212.77%	404.26%	151.06%	100.00%	-
P/EPS	5.94	8.20	15.13	8.49	18.61	11.32	9.46	-7.45%
YoY %	-27.56%	-45.80%	78.21%	-54.38%	64.40%	19.66%	-	-
Horiz. %	62.79%	86.68%	159.94%	89.75%	196.72%	119.66%	100.00%	-
EY	16.83	12.20	6.61	11.77	5.37	8.84	10.58	8.03%
YoY %	37.95%	84.57%	-43.84%	119.18%	-39.25%	-16.45%	-	-
Horiz. %	159.07%	115.31%	62.48%	111.25%	50.76%	83.55%	100.00%	-
DY	2.56	0.83	0.52	2.28	1.47	4.08	5.00	-10.55%
YoY %	208.43%	59.62%	-77.19%	55.10%	-63.97%	-18.40%	-	-
Horiz. %	51.20%	16.60%	10.40%	45.60%	29.40%	81.60%	100.00%	-
P/NAPS	1.32	1.86	3.38	1.13	1.82	0.91	0.78	9.15%
YoY %	-29.03%	-44.97%	199.12%	-37.91%	100.00%	16.67%	-	-
Horiz. %	169.23%	238.46%	433.33%	144.87%	233.33%	116.67%	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