[MUDAJYA] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,466,407	1,767,171	1,000,638	859,852	548,800	334,488	301,212	30.15%
YoY %	-17.02%	76.60%	16.37%	56.68%	64.07%	11.05%	-	-
Horiz. %	486.84%	586.69%	332.20%	285.46%	182.20%	111.05%	100.00%	-
PBT	225,364	334,698	266,952	259,890	83,632	61,142	35,207	36.22%
YoY %	-32.67%	25.38%	2.72%	210.75%	36.78%	73.66%	-	-
Horiz. %	640.11%	950.66%	758.24%	738.18%	237.54%	173.66%	100.00%	-
Tax	-6,987	-15,852	-35,081	-43,907	-15,823	-6,147	-10,339	-6.31%
YoY %	55.92%	54.81%	20.10%	-177.49%	-157.41%	40.55%	-	-
Horiz. %	67.58%	153.32%	339.31%	424.67%	153.04%	59.45%	100.00%	-
NP	218,377	318,846	231,871	215,983	67,809	54,995	24,868	43.58%
YoY %	-31.51%	37.51%	7.36%	218.52%	23.30%	121.15%	-	-
Horiz. %	878.14%	1,282.15%	932.41%	868.52%	272.68%	221.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,712	264,133	205,175	181,192	58,976	44,679	21,322	44.02%
YoY %	-27.80%	28.74%	13.24%	207.23%	32.00%	109.54%	-	-
Horiz. %	894.44%	1,238.78%	962.27%	849.79%	276.60%	209.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.10%	4.74%	13.14%	16.89%	18.92%	10.05%	29.37%	-
YoY %	-34.60%	-63.93%	-22.20%	-10.73%	88.26%	-65.78%	-	-
Horiz. %	10.55%	16.14%	44.74%	57.51%	64.42%	34.22%	100.00%	-
Total Cost	1,248,030	1,448,325	768,767	643,869	480,991	279,493	276,344	28.53%
YoY %	-13.83%	88.40%	19.40%	33.86%	72.09%	1.14%	-	-
Horiz. %	451.62%	524.10%	278.19%	233.00%	174.06%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,194,211	1,079,314	408,219	638,869	305,383	252,367	200,098	34.64%
YoY %	10.65%	164.40%	-36.10%	109.20%	21.01%	26.12%	-	-
Horiz. %	596.81%	539.39%	204.01%	319.28%	152.62%	126.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	43,510	66,921	42,894	19,368	11,503	11,525	9,480	28.88%
YoY %	-34.98%	56.01%	121.47%	68.37%	-0.19%	21.57%	-	-
Horiz. %	458.97%	705.92%	452.47%	204.30%	121.34%	121.57%	100.00%	-
Div Payout %	22.81%	25.34%	20.91%	10.69%	19.51%	25.80%	44.46%	-
YoY %	-9.98%	21.19%	95.60%	-45.21%	-24.38%	-41.97%	-	-
Horiz. %	51.30%	57.00%	47.03%	24.04%	43.88%	58.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,194,211	1,079,314	408,219	638,869	305,383	252,367	200,098	34.64%
YoY %	10.65%	164.40%	-36.10%	109.20%	21.01%	26.12%	-	-
Horiz. %	596.81%	539.39%	204.01%	319.28%	152.62%	126.12%	100.00%	-
NOSH	542,823	545,108	408,219	409,531	372,419	149,329	137,053	25.75%
YoY %	-0.42%	33.53%	-0.32%	9.97%	149.39%	8.96%	-	-
Horiz. %	396.07%	397.74%	297.85%	298.81%	271.73%	108.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	14.89%	18.04%	23.17%	25.12%	12.36%	16.44%	8.26%	-
YoY %	-17.46%	-22.14%	-7.76%	103.24%	-24.82%	99.03%	-	-
Horiz. %	180.27%	218.40%	280.51%	304.12%	149.64%	199.03%	100.00%	-
ROE	15.97%	24.47%	50.26%	28.36%	19.31%	17.70%	10.66%	-
YoY %	-34.74%	-51.31%	77.22%	46.87%	9.10%	66.04%	-	-
Horiz. %	149.81%	229.55%	471.48%	266.04%	181.14%	166.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	270.14	324.19	245.12	209.96	147.36	223.99	219.78	3.49%
YoY %	-16.67%	32.26%	16.75%	42.48%	-34.21%	1.92%	-	-
Horiz. %	122.91%	147.51%	111.53%	95.53%	67.05%	101.92%	100.00%	-
EPS	35.13	48.46	50.26	44.24	15.84	29.92	15.56	14.52%
YoY %	-27.51%	-3.58%	13.61%	179.29%	-47.06%	92.29%	-	-
Horiz. %	225.77%	311.44%	323.01%	284.32%	101.80%	192.29%	100.00%	-
DPS	8.00	12.28	10.50	4.73	3.10	7.72	6.92	2.44%
YoY %	-34.85%	16.95%	121.99%	52.58%	-59.84%	11.56%	-	-
Horiz. %	115.61%	177.46%	151.73%	68.35%	44.80%	111.56%	100.00%	-
NAPS	2.20	1.98	1.00	1.56	0.82	1.69	1.46	7.06%
YoY %	11.11%	98.00%	-35.90%	90.24%	-51.48%	15.75%	-	-
Horiz. %	150.68%	135.62%	68.49%	106.85%	56.16%	115.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 409,531
RPS	55.18	66.50	37.65	32.36	20.65	12.59	11.33	30.16%
YoY %	-17.02%	76.63%	16.35%	56.71%	64.02%	11.12%	-	-
Horiz. %	487.03%	586.94%	332.30%	285.61%	182.26%	111.12%	100.00%	-
EPS	7.18	9.94	7.72	6.82	2.22	1.68	0.80	44.11%
YoY %	-27.77%	28.76%	13.20%	207.21%	32.14%	110.00%	-	-
Horiz. %	897.50%	1,242.50%	965.00%	852.50%	277.50%	210.00%	100.00%	-
DPS	1.64	2.52	1.61	0.73	0.43	0.43	0.36	28.72%
YoY %	-34.92%	56.52%	120.55%	69.77%	0.00%	19.44%	-	-
Horiz. %	455.56%	700.00%	447.22%	202.78%	119.44%	119.44%	100.00%	-
NAPS	0.4494	0.4062	0.1536	0.2404	0.1149	0.095	0.0753	34.64%
YoY %	10.64%	164.45%	-36.11%	109.23%	20.95%	26.16%	-	-
Horiz. %	596.81%	539.44%	203.98%	319.26%	152.59%	126.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.60	2.73	3.37	3.77	1.12	2.57	3.39	-
P/RPS	0.96	0.84	1.37	1.80	0.76	1.15	1.54	-7.56%
YoY %	14.29%	-38.69%	-23.89%	136.84%	-33.91%	-25.32%	-	-
Horiz. %	62.34%	54.55%	88.96%	116.88%	49.35%	74.68%	100.00%	-
P/EPS	7.40	5.63	6.71	8.52	7.07	8.59	21.79	-16.45%
YoY %	31.44%	-16.10%	-21.24%	20.51%	-17.69%	-60.58%	-	-
Horiz. %	33.96%	25.84%	30.79%	39.10%	32.45%	39.42%	100.00%	-
EY	13.51	17.75	14.91	11.74	14.14	11.64	4.59	19.69%
YoY %	-23.89%	19.05%	27.00%	-16.97%	21.48%	153.59%	-	-
Horiz. %	294.34%	386.71%	324.84%	255.77%	308.06%	253.59%	100.00%	-
DY	3.08	4.50	3.12	1.25	2.77	3.00	2.04	7.10%
YoY %	-31.56%	44.23%	149.60%	-54.87%	-7.67%	47.06%	-	-
Horiz. %	150.98%	220.59%	152.94%	61.27%	135.78%	147.06%	100.00%	-
P/NAPS	1.18	1.38	3.37	2.42	1.37	1.52	2.32	-10.64%
YoY %	-14.49%	-59.05%	39.26%	76.64%	-9.87%	-34.48%	-	-
Horiz. %	50.86%	59.48%	145.26%	104.31%	59.05%	65.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	27/08/12	23/08/11	25/08/10	26/08/09	26/08/08	28/08/07	-
Price	2.59	2.73	2.75	3.11	2.59	0.98	2.60	-
P/RPS	0.96	0.84	1.12	1.48	1.76	0.44	1.18	-3.37%
YoY %	14.29%	-25.00%	-24.32%	-15.91%	300.00%	-62.71%	-	-
Horiz. %	81.36%	71.19%	94.92%	125.42%	149.15%	37.29%	100.00%	-
P/EPS	7.37	5.63	5.47	7.03	16.36	3.28	16.71	-12.74%
YoY %	30.91%	2.93%	-22.19%	-57.03%	398.78%	-80.37%	-	-
Horiz. %	44.11%	33.69%	32.73%	42.07%	97.91%	19.63%	100.00%	-
EY	13.56	17.75	18.28	14.23	6.11	30.53	5.98	14.60%
YoY %	-23.61%	-2.90%	28.46%	132.90%	-79.99%	410.54%	-	-
Horiz. %	226.76%	296.82%	305.69%	237.96%	102.17%	510.54%	100.00%	-
DY	3.09	4.50	3.82	1.52	1.20	7.88	2.66	2.52%
YoY %	-31.33%	17.80%	151.32%	26.67%	-84.77%	196.24%	-	-
Horiz. %	116.17%	169.17%	143.61%	57.14%	45.11%	296.24%	100.00%	-
P/NAPS	1.18	1.38	2.75	1.99	3.16	0.58	1.78	-6.61%
YoY %	-14.49%	-49.82%	38.19%	-37.03%	444.83%	-67.42%	-	-
Horiz. %	66.29%	77.53%	154.49%	111.80%	177.53%	32.58%	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