[MUDAJYA] YoY Cumulative 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
Cumulative Result
Revenue	1,201,443	1,351,985	916,397	639,138	508,208	294,156	203,020	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	164,918	235,172	211,477	212,385	106,651	51,684	28,332	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	-14,013	-13,532	-16,924	-36,277	-21,707	-6,834	-5,498	16.85%
YoY %	-3.55%	20.04%	53.35%	-67.12%	-217.63%	-24.30%	-	-
Horiz. %	254.87%	246.13%	307.82%	659.82%	394.82%	124.30%	100.00%	-
NP	150,905	221,640	194,553	176,108	84,944	44,850	22,834	36.95%
YoY %	-31.91%	13.92%	10.47%	107.32%	89.40%	96.42%	-	-
Horiz. %	660.88%	970.66%	852.03%	771.25%	372.01%	196.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,274	189,895	164,540	151,362	75,844	34,751	20,711	35.47%
YoY %	-32.45%	15.41%	8.71%	99.57%	118.25%	67.79%	-	-
Horiz. %	619.35%	916.88%	794.46%	730.83%	366.20%	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%	19.41%	-
YoY %	47.83%	-28.12%	-53.16%	-16.07%	53.93%	-31.89%	-	-
Horiz. %	43.79%	29.62%	41.22%	88.00%	104.84%	68.11%	100.00%	-
Total Cost	1,050,538	1,130,345	721,844	463,030	423,264	249,306	180,186	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	32,543	21,789	25,006	10,235	5,960	6,725	5,647	33.86%
YoY %	49.36%	-12.86%	144.32%	71.73%	-11.38%	19.09%	-	-
Horiz. %	576.29%	385.85%	442.82%	181.25%	105.54%	119.09%	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	454,655	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	10.51%	17.43%	22.20%	22.68%	22.37%	13.29%	9.78%	-
YoY %	-39.70%	-21.49%	-2.12%	1.39%	68.32%	35.89%	-	-
Horiz. %	107.46%	178.22%	226.99%	231.90%	228.73%	135.89%	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	221.51	248.19	201.56	156.11	136.43	78.72	143.80	7.45%
YoY %	-10.75%	23.13%	29.11%	14.42%	73.31%	-45.26%	-	-
Horiz. %	154.04%	172.59%	140.17%	108.56%	94.87%	54.74%	100.00%	-
EPS	23.65	34.86	36.19	36.97	20.36	9.30	14.67	8.27%
YoY %	-32.16%	-3.68%	-2.11%	81.58%	118.92%	-36.61%	-	-
Horiz. %	161.21%	237.63%	246.69%	252.01%	138.79%	63.39%	100.00%	-
DPS	6.00	4.00	5.50	2.50	1.60	1.80	4.00	6.98%
YoY %	50.00%	-27.27%	120.00%	56.25%	-11.11%	-55.00%	-	-
Horiz. %	150.00%	100.00%	137.50%	62.50%	40.00%	45.00%	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	45.21	50.88	34.48	24.05	19.12	11.07	7.64	34.45%
YoY %	-11.14%	47.56%	43.37%	25.78%	72.72%	44.90%	-	-
Horiz. %	591.75%	665.97%	451.31%	314.79%	250.26%	144.90%	100.00%	-
EPS	4.83	7.15	6.19	5.70	2.85	1.31	0.78	35.47%
YoY %	-32.45%	15.51%	8.60%	100.00%	117.56%	67.95%	-	-
Horiz. %	619.23%	916.67%	793.59%	730.77%	365.38%	167.95%	100.00%	-
DPS	1.22	0.82	0.94	0.39	0.22	0.25	0.21	34.04%
YoY %	48.78%	-12.77%	141.03%	77.27%	-12.00%	19.05%	-	-
Horiz. %	580.95%	390.48%	447.62%	185.71%	104.76%	119.05%	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	1.23	1.10	0.98	2.06	1.98	1.24	1.84	-6.48%
YoY %	11.82%	12.24%	-52.43%	4.04%	59.68%	-32.61%	-	-
Horiz. %	66.85%	59.78%	53.26%	111.96%	107.61%	67.39%	100.00%	-
P/EPS	11.50	7.80	5.44	8.68	13.26	10.54	18.00	-7.18%
YoY %	47.44%	43.38%	-37.33%	-34.54%	25.81%	-41.44%	-	-
Horiz. %	63.89%	43.33%	30.22%	48.22%	73.67%	58.56%	100.00%	-
EY	8.69	12.82	18.37	11.52	7.54	9.49	5.56	7.71%
YoY %	-32.22%	-30.21%	59.46%	52.79%	-20.55%	70.68%	-	-
Horiz. %	156.29%	230.58%	330.40%	207.19%	135.61%	170.68%	100.00%	-
DY	2.21	1.47	2.79	0.78	0.59	1.84	1.52	6.43%
YoY %	50.34%	-47.31%	257.69%	32.20%	-67.93%	21.05%	-	-
Horiz. %	145.39%	96.71%	183.55%	51.32%	38.82%	121.05%	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	1.26	1.04	1.07	1.94	2.26	1.00	1.90	-6.61%
YoY %	21.15%	-2.80%	-44.85%	-14.16%	126.00%	-47.37%	-	-
Horiz. %	66.32%	54.74%	56.32%	102.11%	118.95%	52.63%	100.00%	-
P/EPS	11.84	7.40	5.94	8.20	15.13	8.49	18.61	-7.25%
YoY %	60.00%	24.58%	-27.56%	-45.80%	78.21%	-54.38%	-	-
Horiz. %	63.62%	39.76%	31.92%	44.06%	81.30%	45.62%	100.00%	-
EY	8.45	13.51	16.83	12.20	6.61	11.77	5.37	7.84%
YoY %	-37.45%	-19.73%	37.95%	84.57%	-43.84%	119.18%	-	-
Horiz. %	157.36%	251.58%	313.41%	227.19%	123.09%	219.18%	100.00%	-
DY	2.14	1.55	2.56	0.83	0.52	2.28	1.47	6.45%
YoY %	38.06%	-39.45%	208.43%	59.62%	-77.19%	55.10%	-	-
Horiz. %	145.58%	105.44%	174.15%	56.46%	35.37%	155.10%	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