[MUDAJYA] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	1,371,202	1,466,407	1,767,171	1,000,638	859,852	548,800	334,488	26.49%
YoY %	-6.49%	-17.02%	76.60%	16.37%	56.68%	64.07%	-	-
Horiz. %	409.94%	438.40%	528.32%	299.16%	257.07%	164.07%	100.00%	-
PBT	121,231	225,364	334,698	266,952	259,890	83,632	61,142	12.07%
YoY %	-46.21%	-32.67%	25.38%	2.72%	210.75%	36.78%	-	-
Horiz. %	198.28%	368.59%	547.41%	436.61%	425.06%	136.78%	100.00%	-
Tax	-24,603	-6,987	-15,852	-35,081	-43,907	-15,823	-6,147	25.99%
YoY %	-252.13%	55.92%	54.81%	20.10%	-177.49%	-157.41%	-	-
Horiz. %	400.24%	113.67%	257.88%	570.70%	714.28%	257.41%	100.00%	-
NP	96,628	218,377	318,846	231,871	215,983	67,809	54,995	9.84%
YoY %	-55.75%	-31.51%	37.51%	7.36%	218.52%	23.30%	-	-
Horiz. %	175.70%	397.09%	579.77%	421.62%	392.73%	123.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,329	190,712	264,133	205,175	181,192	58,976	44,679	12.64%
YoY %	-52.11%	-27.80%	28.74%	13.24%	207.23%	32.00%	-	-
Horiz. %	204.41%	426.85%	591.18%	459.22%	405.54%	132.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.29%	3.10%	4.74%	13.14%	16.89%	18.92%	10.05%	-
YoY %	554.52%	-34.60%	-63.93%	-22.20%	-10.73%	88.26%	-	-
Horiz. %	201.89%	30.85%	47.16%	130.75%	168.06%	188.26%	100.00%	-
Total Cost	1,274,574	1,248,030	1,448,325	768,767	643,869	480,991	279,493	28.76%
YoY %	2.13%	-13.83%	88.40%	19.40%	33.86%	72.09%	-	-
Horiz. %	456.03%	446.53%	518.20%	275.06%	230.37%	172.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,214,274	1,194,211	1,079,314	408,219	638,869	305,383	252,367	29.91%
YoY %	1.68%	10.65%	164.40%	-36.10%	109.20%	21.01%	-	-
Horiz. %	481.15%	473.20%	427.68%	161.76%	253.15%	121.01%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	65,046	43,510	66,921	42,894	19,368	11,503	11,525	33.41%
YoY %	49.50%	-34.98%	56.01%	121.47%	68.37%	-0.19%	-	-
Horiz. %	564.39%	377.53%	580.66%	372.18%	168.05%	99.81%	100.00%	-
Div Payout %	71.22%	22.81%	25.34%	20.91%	10.69%	19.51%	25.80%	-
YoY %	212.23%	-9.98%	21.19%	95.60%	-45.21%	-24.38%	-	-
Horiz. %	276.05%	88.41%	98.22%	81.05%	41.43%	75.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,214,274	1,194,211	1,079,314	408,219	638,869	305,383	252,367	29.91%
YoY %	1.68%	10.65%	164.40%	-36.10%	109.20%	21.01%	-	-
Horiz. %	481.15%	473.20%	427.68%	161.76%	253.15%	121.01%	100.00%	-
NOSH	539,677	542,823	545,108	408,219	409,531	372,419	149,329	23.86%
YoY %	-0.58%	-0.42%	33.53%	-0.32%	9.97%	149.39%	-	-
Horiz. %	361.40%	363.51%	365.04%	273.37%	274.25%	249.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	7.05%	14.89%	18.04%	23.17%	25.12%	12.36%	16.44%	-
YoY %	-52.65%	-17.46%	-22.14%	-7.76%	103.24%	-24.82%	-	-
Horiz. %	42.88%	90.57%	109.73%	140.94%	152.80%	75.18%	100.00%	-
ROE	7.52%	15.97%	24.47%	50.26%	28.36%	19.31%	17.70%	-
YoY %	-52.91%	-34.74%	-51.31%	77.22%	46.87%	9.10%	-	-
Horiz. %	42.49%	90.23%	138.25%	283.95%	160.23%	109.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	254.08	270.14	324.19	245.12	209.96	147.36	223.99	2.12%
YoY %	-5.95%	-16.67%	32.26%	16.75%	42.48%	-34.21%	-	-
Horiz. %	113.43%	120.60%	144.73%	109.43%	93.74%	65.79%	100.00%	-
EPS	16.92	35.13	48.46	50.26	44.24	15.84	29.92	-9.05%
YoY %	-51.84%	-27.51%	-3.58%	13.61%	179.29%	-47.06%	-	-
Horiz. %	56.55%	117.41%	161.97%	167.98%	147.86%	52.94%	100.00%	-
DPS	12.00	8.00	12.28	10.50	4.73	3.10	7.72	7.62%
YoY %	50.00%	-34.85%	16.95%	121.99%	52.58%	-59.84%	-	-
Horiz. %	155.44%	103.63%	159.07%	136.01%	61.27%	40.16%	100.00%	-
NAPS	2.25	2.20	1.98	1.00	1.56	0.82	1.69	4.88%
YoY %	2.27%	11.11%	98.00%	-35.90%	90.24%	-51.48%	-	-
Horiz. %	133.14%	130.18%	117.16%	59.17%	92.31%	48.52%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 408,219
RPS	51.60	55.18	66.50	37.65	32.36	20.65	12.59	26.49%
YoY %	-6.49%	-17.02%	76.63%	16.35%	56.71%	64.02%	-	-
Horiz. %	409.85%	438.28%	528.20%	299.05%	257.03%	164.02%	100.00%	-
EPS	3.44	7.18	9.94	7.72	6.82	2.22	1.68	12.68%
YoY %	-52.09%	-27.77%	28.76%	13.20%	207.21%	32.14%	-	-
Horiz. %	204.76%	427.38%	591.67%	459.52%	405.95%	132.14%	100.00%	-
DPS	2.45	1.64	2.52	1.61	0.73	0.43	0.43	33.62%
YoY %	49.39%	-34.92%	56.52%	120.55%	69.77%	0.00%	-	-
Horiz. %	569.77%	381.40%	586.05%	374.42%	169.77%	100.00%	100.00%	-
NAPS	0.4569	0.4494	0.4062	0.1536	0.2404	0.1149	0.095	29.90%
YoY %	1.67%	10.64%	164.45%	-36.11%	109.23%	20.95%	-	-
Horiz. %	480.95%	473.05%	427.58%	161.68%	253.05%	120.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.51	2.60	2.73	3.37	3.77	1.12	2.57	-
P/RPS	0.99	0.96	0.84	1.37	1.80	0.76	1.15	-2.46%
YoY %	3.12%	14.29%	-38.69%	-23.89%	136.84%	-33.91%	-	-
Horiz. %	86.09%	83.48%	73.04%	119.13%	156.52%	66.09%	100.00%	-
P/EPS	14.83	7.40	5.63	6.71	8.52	7.07	8.59	9.52%
YoY %	100.41%	31.44%	-16.10%	-21.24%	20.51%	-17.69%	-	-
Horiz. %	172.64%	86.15%	65.54%	78.11%	99.19%	82.31%	100.00%	-
EY	6.74	13.51	17.75	14.91	11.74	14.14	11.64	-8.70%
YoY %	-50.11%	-23.89%	19.05%	27.00%	-16.97%	21.48%	-	-
Horiz. %	57.90%	116.07%	152.49%	128.09%	100.86%	121.48%	100.00%	-
DY	4.78	3.08	4.50	3.12	1.25	2.77	3.00	8.06%
YoY %	55.19%	-31.56%	44.23%	149.60%	-54.87%	-7.67%	-	-
Horiz. %	159.33%	102.67%	150.00%	104.00%	41.67%	92.33%	100.00%	-
P/NAPS	1.12	1.18	1.38	3.37	2.42	1.37	1.52	-4.96%
YoY %	-5.08%	-14.49%	-59.05%	39.26%	76.64%	-9.87%	-	-
Horiz. %	73.68%	77.63%	90.79%	221.71%	159.21%	90.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	28/08/13	27/08/12	23/08/11	25/08/10	26/08/09	26/08/08	-
Price	2.44	2.59	2.73	2.75	3.11	2.59	0.98	-
P/RPS	0.96	0.96	0.84	1.12	1.48	1.76	0.44	13.87%
YoY %	0.00%	14.29%	-25.00%	-24.32%	-15.91%	300.00%	-	-
Horiz. %	218.18%	218.18%	190.91%	254.55%	336.36%	400.00%	100.00%	-
P/EPS	14.42	7.37	5.63	5.47	7.03	16.36	3.28	27.97%
YoY %	95.66%	30.91%	2.93%	-22.19%	-57.03%	398.78%	-	-
Horiz. %	439.63%	224.70%	171.65%	166.77%	214.33%	498.78%	100.00%	-
EY	6.94	13.56	17.75	18.28	14.23	6.11	30.53	-21.86%
YoY %	-48.82%	-23.61%	-2.90%	28.46%	132.90%	-79.99%	-	-
Horiz. %	22.73%	44.42%	58.14%	59.88%	46.61%	20.01%	100.00%	-
DY	4.92	3.09	4.50	3.82	1.52	1.20	7.88	-7.54%
YoY %	59.22%	-31.33%	17.80%	151.32%	26.67%	-84.77%	-	-
Horiz. %	62.44%	39.21%	57.11%	48.48%	19.29%	15.23%	100.00%	-
P/NAPS	1.08	1.18	1.38	2.75	1.99	3.16	0.58	10.91%
YoY %	-8.47%	-14.49%	-49.82%	38.19%	-37.03%	444.83%	-	-
Horiz. %	186.21%	203.45%	237.93%	474.14%	343.10%	544.83%	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