[MUDAJYA] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	1,000,638	859,852	548,800	334,488	301,212	227,595	382,976	17.35%
YoY %	16.37%	56.68%	64.07%	11.05%	32.35%	-40.57%	-	-
Horiz. %	261.28%	224.52%	143.30%	87.34%	78.65%	59.43%	100.00%	-
PBT	266,952	259,890	83,632	61,142	35,207	24,058	33,746	41.13%
YoY %	2.72%	210.75%	36.78%	73.66%	46.34%	-28.71%	-	-
Horiz. %	791.06%	770.14%	247.83%	181.18%	104.33%	71.29%	100.00%	-
Tax	-35,081	-43,907	-15,823	-6,147	-10,339	-11,811	-11,409	20.57%
YoY %	20.10%	-177.49%	-157.41%	40.55%	12.46%	-3.52%	-	-
Horiz. %	307.49%	384.85%	138.69%	53.88%	90.62%	103.52%	100.00%	-
NP	231,871	215,983	67,809	54,995	24,868	12,247	22,337	47.67%
YoY %	7.36%	218.52%	23.30%	121.15%	103.05%	-45.17%	-	-
Horiz. %	1,038.06%	966.93%	303.57%	246.21%	111.33%	54.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,175	181,192	58,976	44,679	21,322	10,372	21,612	45.48%
YoY %	13.24%	207.23%	32.00%	109.54%	105.57%	-52.01%	-	-
Horiz. %	949.36%	838.39%	272.89%	206.73%	98.66%	47.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.14%	16.89%	18.92%	10.05%	29.37%	49.09%	33.81%	-
YoY %	-22.20%	-10.73%	88.26%	-65.78%	-40.17%	45.19%	-	-
Horiz. %	38.86%	49.96%	55.96%	29.72%	86.87%	145.19%	100.00%	-
Total Cost	768,767	643,869	480,991	279,493	276,344	215,348	360,639	13.43%
YoY %	19.40%	33.86%	72.09%	1.14%	28.32%	-40.29%	-	-
Horiz. %	213.17%	178.54%	133.37%	77.50%	76.63%	59.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,219	638,869	305,383	252,367	200,098	143,272	139,828	19.54%
YoY %	-36.10%	109.20%	21.01%	26.12%	39.66%	2.46%	-	-
Horiz. %	291.94%	456.90%	218.40%	180.48%	143.10%	102.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	42,894	19,368	11,503	11,525	9,480	8,131	6,798	35.91%
YoY %	121.47%	68.37%	-0.19%	21.57%	16.59%	19.61%	-	-
Horiz. %	630.98%	284.91%	169.21%	169.54%	139.45%	119.61%	100.00%	-
Div Payout %	20.91%	10.69%	19.51%	25.80%	44.46%	78.40%	31.46%	-
YoY %	95.60%	-45.21%	-24.38%	-41.97%	-43.29%	149.21%	-	-
Horiz. %	66.47%	33.98%	62.02%	82.01%	141.32%	249.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	408,219	638,869	305,383	252,367	200,098	143,272	139,828	19.54%
YoY %	-36.10%	109.20%	21.01%	26.12%	39.66%	2.46%	-	-
Horiz. %	291.94%	456.90%	218.40%	180.48%	143.10%	102.46%	100.00%	-
NOSH	408,219	409,531	372,419	149,329	137,053	135,163	135,756	20.13%
YoY %	-0.32%	9.97%	149.39%	8.96%	1.40%	-0.44%	-	-
Horiz. %	300.70%	301.67%	274.33%	110.00%	100.96%	99.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	23.17%	25.12%	12.36%	16.44%	8.26%	5.38%	5.83%	-
YoY %	-7.76%	103.24%	-24.82%	99.03%	53.53%	-7.72%	-	-
Horiz. %	397.43%	430.87%	212.01%	281.99%	141.68%	92.28%	100.00%	-
ROE	50.26%	28.36%	19.31%	17.70%	10.66%	7.24%	15.46%	-
YoY %	77.22%	46.87%	9.10%	66.04%	47.24%	-53.17%	-	-
Horiz. %	325.10%	183.44%	124.90%	114.49%	68.95%	46.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	245.12	209.96	147.36	223.99	219.78	168.39	282.11	-2.31%
YoY %	16.75%	42.48%	-34.21%	1.92%	30.52%	-40.31%	-	-
Horiz. %	86.89%	74.42%	52.23%	79.40%	77.91%	59.69%	100.00%	-
EPS	50.26	44.24	15.84	29.92	15.56	7.67	15.92	21.10%
YoY %	13.61%	179.29%	-47.06%	92.29%	102.87%	-51.82%	-	-
Horiz. %	315.70%	277.89%	99.50%	187.94%	97.74%	48.18%	100.00%	-
DPS	10.50	4.73	3.10	7.72	6.92	6.00	5.00	13.15%
YoY %	121.99%	52.58%	-59.84%	11.56%	15.33%	20.00%	-	-
Horiz. %	210.00%	94.60%	62.00%	154.40%	138.40%	120.00%	100.00%	-
NAPS	1.00	1.56	0.82	1.69	1.46	1.06	1.03	-0.49%
YoY %	-35.90%	90.24%	-51.48%	15.75%	37.74%	2.91%	-	-
Horiz. %	97.09%	151.46%	79.61%	164.08%	141.75%	102.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 149,329
RPS	37.65	32.36	20.65	12.59	11.33	8.56	14.41	17.35%
YoY %	16.35%	56.71%	64.02%	11.12%	32.36%	-40.60%	-	-
Horiz. %	261.28%	224.57%	143.30%	87.37%	78.63%	59.40%	100.00%	-
EPS	7.72	6.82	2.22	1.68	0.80	0.39	0.81	45.58%
YoY %	13.20%	207.21%	32.14%	110.00%	105.13%	-51.85%	-	-
Horiz. %	953.09%	841.98%	274.07%	207.41%	98.77%	48.15%	100.00%	-
DPS	1.61	0.73	0.43	0.43	0.36	0.31	0.26	35.49%
YoY %	120.55%	69.77%	0.00%	19.44%	16.13%	19.23%	-	-
Horiz. %	619.23%	280.77%	165.38%	165.38%	138.46%	119.23%	100.00%	-
NAPS	0.1536	0.2404	0.1149	0.095	0.0753	0.0539	0.0526	19.54%
YoY %	-36.11%	109.23%	20.95%	26.16%	39.70%	2.47%	-	-
Horiz. %	292.02%	457.03%	218.44%	180.61%	143.16%	102.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.37	3.77	1.12	2.57	3.39	0.76	0.77	-
P/RPS	1.37	1.80	0.76	1.15	1.54	0.45	0.27	31.07%
YoY %	-23.89%	136.84%	-33.91%	-25.32%	242.22%	66.67%	-	-
Horiz. %	507.41%	666.67%	281.48%	425.93%	570.37%	166.67%	100.00%	-
P/EPS	6.71	8.52	7.07	8.59	21.79	9.90	4.84	5.59%
YoY %	-21.24%	20.51%	-17.69%	-60.58%	120.10%	104.55%	-	-
Horiz. %	138.64%	176.03%	146.07%	177.48%	450.21%	204.55%	100.00%	-
EY	14.91	11.74	14.14	11.64	4.59	10.10	20.67	-5.29%
YoY %	27.00%	-16.97%	21.48%	153.59%	-54.55%	-51.14%	-	-
Horiz. %	72.13%	56.80%	68.41%	56.31%	22.21%	48.86%	100.00%	-
DY	3.12	1.25	2.77	3.00	2.04	7.89	6.49	-11.48%
YoY %	149.60%	-54.87%	-7.67%	47.06%	-74.14%	21.57%	-	-
Horiz. %	48.07%	19.26%	42.68%	46.22%	31.43%	121.57%	100.00%	-
P/NAPS	3.37	2.42	1.37	1.52	2.32	0.72	0.75	28.44%
YoY %	39.26%	76.64%	-9.87%	-34.48%	222.22%	-4.00%	-	-
Horiz. %	449.33%	322.67%	182.67%	202.67%	309.33%	96.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/08/10	26/08/09	26/08/08	28/08/07	21/08/06	24/08/05	-
Price	2.75	3.11	2.59	0.98	2.60	0.75	0.86	-
P/RPS	1.12	1.48	1.76	0.44	1.18	0.45	0.30	24.53%
YoY %	-24.32%	-15.91%	300.00%	-62.71%	162.22%	50.00%	-	-
Horiz. %	373.33%	493.33%	586.67%	146.67%	393.33%	150.00%	100.00%	-
P/EPS	5.47	7.03	16.36	3.28	16.71	9.77	5.40	0.21%
YoY %	-22.19%	-57.03%	398.78%	-80.37%	71.03%	80.93%	-	-
Horiz. %	101.30%	130.19%	302.96%	60.74%	309.44%	180.93%	100.00%	-
EY	18.28	14.23	6.11	30.53	5.98	10.23	18.51	-0.20%
YoY %	28.46%	132.90%	-79.99%	410.54%	-41.54%	-44.73%	-	-
Horiz. %	98.76%	76.88%	33.01%	164.94%	32.31%	55.27%	100.00%	-
DY	3.82	1.52	1.20	7.88	2.66	8.00	5.81	-6.74%
YoY %	151.32%	26.67%	-84.77%	196.24%	-66.75%	37.69%	-	-
Horiz. %	65.75%	26.16%	20.65%	135.63%	45.78%	137.69%	100.00%	-
P/NAPS	2.75	1.99	3.16	0.58	1.78	0.71	0.83	22.08%
YoY %	38.19%	-37.03%	444.83%	-67.42%	150.70%	-14.46%	-	-
Horiz. %	331.33%	239.76%	380.72%	69.88%	214.46%	85.54%	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