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

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 30.33%
YoY- 67.79%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 916,397 639,138 508,208 294,156 203,020 185,860 232,246 25.69%
PBT 211,477 212,385 106,651 51,684 28,332 23,271 20,220 47.85%
Tax -16,924 -36,277 -21,707 -6,834 -5,498 -10,074 -6,702 16.68%
NP 194,553 176,108 84,944 44,850 22,834 13,197 13,518 55.93%
-
NP to SH 164,540 151,362 75,844 34,751 20,711 11,694 11,505 55.76%
-
Tax Rate 8.00% 17.08% 20.35% 13.22% 19.41% 43.29% 33.15% -
Total Cost 721,844 463,030 423,264 249,306 180,186 172,663 218,728 22.00%
-
Net Worth 741,089 667,352 338,988 261,566 211,768 145,837 140,072 31.98%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 25,006 10,235 5,960 6,725 5,647 5,401 5,439 28.93%
Div Payout % 15.20% 6.76% 7.86% 19.35% 27.27% 46.19% 47.28% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 741,089 667,352 338,988 261,566 211,768 145,837 140,072 31.98%
NOSH 454,655 409,418 372,514 373,666 141,179 135,034 135,992 22.27%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.23% 27.55% 16.71% 15.25% 11.25% 7.10% 5.82% -
ROE 22.20% 22.68% 22.37% 13.29% 9.78% 8.02% 8.21% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 201.56 156.11 136.43 78.72 143.80 137.64 170.78 2.79%
EPS 36.19 36.97 20.36 9.30 14.67 8.66 8.46 27.39%
DPS 5.50 2.50 1.60 1.80 4.00 4.00 4.00 5.44%
NAPS 1.63 1.63 0.91 0.70 1.50 1.08 1.03 7.94%
Adjusted Per Share Value based on latest NOSH - 367,590
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.48 24.05 19.12 11.07 7.64 6.99 8.74 25.68%
EPS 6.19 5.70 2.85 1.31 0.78 0.44 0.43 55.93%
DPS 0.94 0.39 0.22 0.25 0.21 0.20 0.20 29.40%
NAPS 0.2789 0.2511 0.1276 0.0984 0.0797 0.0549 0.0527 31.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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%
P/EPS 5.44 8.68 13.26 10.54 18.00 9.47 9.22 -8.41%
EY 18.37 11.52 7.54 9.49 5.56 10.56 10.85 9.16%
DY 2.79 0.78 0.59 1.84 1.52 4.88 5.13 -9.64%
P/NAPS 1.21 1.97 2.97 1.40 1.76 0.76 0.76 8.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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%
P/EPS 5.94 8.20 15.13 8.49 18.61 11.32 9.46 -7.45%
EY 16.83 12.20 6.61 11.77 5.37 8.84 10.58 8.03%
DY 2.56 0.83 0.52 2.28 1.47 4.08 5.00 -10.55%
P/NAPS 1.32 1.86 3.38 1.13 1.82 0.91 0.78 9.15%

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