[MUDAJYA] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	1,146,692	850,901	636,434	365,117	303,093	246,727	345,661	22.11%
YoY %	34.76%	33.70%	74.31%	20.46%	22.85%	-28.62%	-	-
Horiz. %	331.74%	246.17%	184.12%	105.63%	87.69%	71.38%	100.00%	-
PBT	285,678	271,415	120,488	64,710	36,606	27,082	30,403	45.23%
YoY %	5.26%	125.26%	86.20%	76.77%	35.17%	-10.92%	-	-
Horiz. %	939.64%	892.72%	396.30%	212.84%	120.40%	89.08%	100.00%	-
Tax	-29,135	-44,993	-23,058	-7,670	-7,944	-12,679	-11,407	16.90%
YoY %	35.25%	-95.13%	-200.63%	3.45%	37.35%	-11.15%	-	-
Horiz. %	255.41%	394.43%	202.14%	67.24%	69.64%	111.15%	100.00%	-
NP	256,543	226,422	97,430	57,040	28,662	14,403	18,996	54.28%
YoY %	13.30%	132.39%	70.81%	99.01%	99.00%	-24.18%	-	-
Horiz. %	1,350.51%	1,191.95%	512.90%	300.27%	150.88%	75.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,631	192,417	86,209	44,180	25,272	12,507	17,793	52.22%
YoY %	15.18%	123.20%	95.13%	74.82%	102.06%	-29.71%	-	-
Horiz. %	1,245.61%	1,081.42%	484.51%	248.30%	142.03%	70.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.20%	16.58%	19.14%	11.85%	21.70%	46.82%	37.52%	-
YoY %	-38.48%	-13.38%	61.52%	-45.39%	-53.65%	24.79%	-	-
Horiz. %	27.19%	44.19%	51.01%	31.58%	57.84%	124.79%	100.00%	-
Total Cost	890,149	624,479	539,004	308,077	274,431	232,324	326,665	18.17%
YoY %	42.54%	15.86%	74.96%	12.26%	18.12%	-28.88%	-	-
Horiz. %	272.50%	191.17%	165.00%	94.31%	84.01%	71.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,920	667,267	339,042	257,313	211,825	145,973	140,001	31.99%
YoY %	11.04%	96.81%	31.76%	21.47%	45.11%	4.27%	-	-
Horiz. %	529.22%	476.62%	242.17%	183.79%	151.30%	104.27%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	48,118	21,783	11,553	12,377	9,601	8,116	9,516	30.99%
YoY %	120.90%	88.55%	-6.66%	28.91%	18.30%	-14.71%	-	-
Horiz. %	505.65%	228.91%	121.41%	130.07%	100.89%	85.29%	100.00%	-
Div Payout %	21.71%	11.32%	13.40%	28.02%	37.99%	64.90%	53.49%	-
YoY %	91.78%	-15.52%	-52.18%	-26.24%	-41.46%	21.33%	-	-
Horiz. %	40.59%	21.16%	25.05%	52.38%	71.02%	121.33%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	740,920	667,267	339,042	257,313	211,825	145,973	140,001	31.99%
YoY %	11.04%	96.81%	31.76%	21.47%	45.11%	4.27%	-	-
Horiz. %	529.22%	476.62%	242.17%	183.79%	151.30%	104.27%	100.00%	-
NOSH	454,552	409,366	372,573	367,590	141,217	135,160	135,923	22.27%
YoY %	11.04%	9.88%	1.36%	160.30%	4.48%	-0.56%	-	-
Horiz. %	334.42%	301.17%	274.11%	270.44%	103.89%	99.44%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	22.37%	26.61%	15.31%	15.62%	9.46%	5.84%	5.50%	-
YoY %	-15.93%	73.81%	-1.98%	65.12%	61.99%	6.18%	-	-
Horiz. %	406.73%	483.82%	278.36%	284.00%	172.00%	106.18%	100.00%	-
ROE	29.91%	28.84%	25.43%	17.17%	11.93%	8.57%	12.71%	-
YoY %	3.71%	13.41%	48.11%	43.92%	39.21%	-32.57%	-	-
Horiz. %	235.33%	226.91%	200.08%	135.09%	93.86%	67.43%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	252.27	207.86	170.82	99.33	214.63	182.54	254.30	-0.13%
YoY %	21.37%	21.68%	71.97%	-53.72%	17.58%	-28.22%	-	-
Horiz. %	99.20%	81.74%	67.17%	39.06%	84.40%	71.78%	100.00%	-
EPS	48.76	47.00	23.14	12.02	17.90	9.25	13.09	24.49%
YoY %	3.74%	103.11%	92.51%	-32.85%	93.51%	-29.34%	-	-
Horiz. %	372.50%	359.05%	176.78%	91.83%	136.75%	70.66%	100.00%	-
DPS	10.59	5.32	3.10	3.37	6.80	6.00	7.00	7.14%
YoY %	99.06%	71.61%	-8.01%	-50.44%	13.33%	-14.29%	-	-
Horiz. %	151.29%	76.00%	44.29%	48.14%	97.14%	85.71%	100.00%	-
NAPS	1.63	1.63	0.91	0.70	1.50	1.08	1.03	7.94%
YoY %	0.00%	79.12%	30.00%	-53.33%	38.89%	4.85%	-	-
Horiz. %	158.25%	158.25%	88.35%	67.96%	145.63%	104.85%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 367,590
RPS	43.15	32.02	23.95	13.74	11.41	9.28	13.01	22.10%
YoY %	34.76%	33.70%	74.31%	20.42%	22.95%	-28.67%	-	-
Horiz. %	331.67%	246.12%	184.09%	105.61%	87.70%	71.33%	100.00%	-
EPS	8.34	7.24	3.24	1.66	0.95	0.47	0.67	52.20%
YoY %	15.19%	123.46%	95.18%	74.74%	102.13%	-29.85%	-	-
Horiz. %	1,244.78%	1,080.60%	483.58%	247.76%	141.79%	70.15%	100.00%	-
DPS	1.81	0.82	0.43	0.47	0.36	0.31	0.36	30.87%
YoY %	120.73%	90.70%	-8.51%	30.56%	16.13%	-13.89%	-	-
Horiz. %	502.78%	227.78%	119.44%	130.56%	100.00%	86.11%	100.00%	-
NAPS	0.2788	0.2511	0.1276	0.0968	0.0797	0.0549	0.0527	31.98%
YoY %	11.03%	96.79%	31.82%	21.46%	45.17%	4.17%	-	-
Horiz. %	529.03%	476.47%	242.13%	183.68%	151.23%	104.17%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.97	3.21	2.70	0.98	2.64	0.82	0.78	-
P/RPS	0.78	1.54	1.58	0.99	1.23	0.45	0.31	16.61%
YoY %	-49.35%	-2.53%	59.60%	-19.51%	173.33%	45.16%	-	-
Horiz. %	251.61%	496.77%	509.68%	319.35%	396.77%	145.16%	100.00%	-
P/EPS	4.04	6.83	11.67	8.15	14.75	8.86	5.96	-6.27%
YoY %	-40.85%	-41.47%	43.19%	-44.75%	66.48%	48.66%	-	-
Horiz. %	67.79%	114.60%	195.81%	136.74%	247.48%	148.66%	100.00%	-
EY	24.75	14.64	8.57	12.26	6.78	11.28	16.78	6.68%
YoY %	69.06%	70.83%	-30.10%	80.83%	-39.89%	-32.78%	-	-
Horiz. %	147.50%	87.25%	51.07%	73.06%	40.41%	67.22%	100.00%	-
DY	5.37	1.66	1.15	3.44	2.58	7.32	8.97	-8.19%
YoY %	223.49%	44.35%	-66.57%	33.33%	-64.75%	-18.39%	-	-
Horiz. %	59.87%	18.51%	12.82%	38.35%	28.76%	81.61%	100.00%	-
P/NAPS	1.21	1.97	2.97	1.40	1.76	0.76	0.76	8.05%
YoY %	-38.58%	-33.67%	112.14%	-20.45%	131.58%	0.00%	-	-
Horiz. %	159.21%	259.21%	390.79%	184.21%	231.58%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	23/11/10	11/11/09	24/11/08	13/11/07	27/11/06	23/11/05	-
Price	2.15	3.03	3.08	0.79	2.73	0.98	0.80	-
P/RPS	0.85	1.46	1.80	0.80	1.27	0.54	0.31	18.29%
YoY %	-41.78%	-18.89%	125.00%	-37.01%	135.19%	74.19%	-	-
Horiz. %	274.19%	470.97%	580.65%	258.06%	409.68%	174.19%	100.00%	-
P/EPS	4.41	6.45	13.31	6.57	15.25	10.59	6.11	-5.28%
YoY %	-31.63%	-51.54%	102.59%	-56.92%	44.00%	73.32%	-	-
Horiz. %	72.18%	105.56%	217.84%	107.53%	249.59%	173.32%	100.00%	-
EY	22.68	15.51	7.51	15.21	6.56	9.44	16.36	5.59%
YoY %	46.23%	106.52%	-50.62%	131.86%	-30.51%	-42.30%	-	-
Horiz. %	138.63%	94.80%	45.90%	92.97%	40.10%	57.70%	100.00%	-
DY	4.92	1.76	1.01	4.26	2.49	6.12	8.75	-9.14%
YoY %	179.55%	74.26%	-76.29%	71.08%	-59.31%	-30.06%	-	-
Horiz. %	56.23%	20.11%	11.54%	48.69%	28.46%	69.94%	100.00%	-
P/NAPS	1.32	1.86	3.38	1.13	1.82	0.91	0.78	9.15%
YoY %	-29.03%	-44.97%	199.12%	-37.91%	100.00%	16.67%	-	-
Horiz. %	169.23%	238.46%	433.33%	144.87%	233.33%	116.67%	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