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

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 18.52%
YoY- 109.54%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,000,638 859,852 548,800 334,488 301,212 227,595 382,976 17.35%
PBT 266,952 259,890 83,632 61,142 35,207 24,058 33,746 41.13%
Tax -35,081 -43,907 -15,823 -6,147 -10,339 -11,811 -11,409 20.57%
NP 231,871 215,983 67,809 54,995 24,868 12,247 22,337 47.67%
-
NP to SH 205,175 181,192 58,976 44,679 21,322 10,372 21,612 45.48%
-
Tax Rate 13.14% 16.89% 18.92% 10.05% 29.37% 49.09% 33.81% -
Total Cost 768,767 643,869 480,991 279,493 276,344 215,348 360,639 13.43%
-
Net Worth 408,219 638,869 305,383 252,367 200,098 143,272 139,828 19.54%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 42,894 19,368 11,503 11,525 9,480 8,131 6,798 35.91%
Div Payout % 20.91% 10.69% 19.51% 25.80% 44.46% 78.40% 31.46% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 408,219 638,869 305,383 252,367 200,098 143,272 139,828 19.54%
NOSH 408,219 409,531 372,419 149,329 137,053 135,163 135,756 20.13%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 23.17% 25.12% 12.36% 16.44% 8.26% 5.38% 5.83% -
ROE 50.26% 28.36% 19.31% 17.70% 10.66% 7.24% 15.46% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 245.12 209.96 147.36 223.99 219.78 168.39 282.11 -2.31%
EPS 50.26 44.24 15.84 29.92 15.56 7.67 15.92 21.10%
DPS 10.50 4.73 3.10 7.72 6.92 6.00 5.00 13.15%
NAPS 1.00 1.56 0.82 1.69 1.46 1.06 1.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 149,329
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 37.65 32.36 20.65 12.59 11.33 8.56 14.41 17.35%
EPS 7.72 6.82 2.22 1.68 0.80 0.39 0.81 45.58%
DPS 1.61 0.73 0.43 0.43 0.36 0.31 0.26 35.49%
NAPS 0.1536 0.2404 0.1149 0.095 0.0753 0.0539 0.0526 19.54%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
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%
P/EPS 6.71 8.52 7.07 8.59 21.79 9.90 4.84 5.59%
EY 14.91 11.74 14.14 11.64 4.59 10.10 20.67 -5.29%
DY 3.12 1.25 2.77 3.00 2.04 7.89 6.49 -11.48%
P/NAPS 3.37 2.42 1.37 1.52 2.32 0.72 0.75 28.44%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
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%
P/EPS 5.47 7.03 16.36 3.28 16.71 9.77 5.40 0.21%
EY 18.28 14.23 6.11 30.53 5.98 10.23 18.51 -0.20%
DY 3.82 1.52 1.20 7.88 2.66 8.00 5.81 -6.74%
P/NAPS 2.75 1.99 3.16 0.58 1.78 0.71 0.83 22.08%

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