[MUDAJYA] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	683,520	557,843	1,188,403	1,505,180	1,782,647	1,146,692	850,901	-3.58%
YoY %	22.53%	-53.06%	-21.05%	-15.56%	55.46%	34.76%	-	-
Horiz. %	80.33%	65.56%	139.66%	176.89%	209.50%	134.76%	100.00%	-
PBT	-111,547	-120,259	77,354	213,862	317,643	285,678	271,415	-
YoY %	7.24%	-255.47%	-63.83%	-32.67%	11.19%	5.26%	-	-
Horiz. %	-41.10%	-44.31%	28.50%	78.80%	117.03%	105.26%	100.00%	-
Tax	-7,015	4,315	-24,377	-11,044	-13,628	-29,135	-44,993	-26.61%
YoY %	-262.57%	117.70%	-120.73%	18.96%	53.22%	35.25%	-	-
Horiz. %	15.59%	-9.59%	54.18%	24.55%	30.29%	64.75%	100.00%	-
NP	-118,562	-115,944	52,977	202,818	304,015	256,543	226,422	-
YoY %	-2.26%	-318.86%	-73.88%	-33.29%	18.50%	13.30%	-	-
Horiz. %	-52.36%	-51.21%	23.40%	89.58%	134.27%	113.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-121,434	-117,306	52,377	175,483	256,387	221,631	192,417	-
YoY %	-3.52%	-323.96%	-70.15%	-31.56%	15.68%	15.18%	-	-
Horiz. %	-63.11%	-60.96%	27.22%	91.20%	133.25%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	31.51%	5.16%	4.29%	10.20%	16.58%	-
YoY %	-	-	510.66%	20.28%	-57.94%	-38.48%	-	-
Horiz. %	-	-	190.05%	31.12%	25.87%	61.52%	100.00%	-
Total Cost	802,082	673,787	1,135,426	1,302,362	1,478,632	890,149	624,479	4.25%
YoY %	19.04%	-40.66%	-12.82%	-11.92%	66.11%	42.54%	-	-
Horiz. %	128.44%	107.90%	181.82%	208.55%	236.78%	142.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	972,034	1,094,063	1,192,139	1,220,304	1,089,842	740,920	667,267	6.46%
YoY %	-11.15%	-8.23%	-2.31%	11.97%	47.09%	11.04%	-	-
Horiz. %	145.67%	163.96%	178.66%	182.88%	163.33%	111.04%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	-	48,776	59,780	55,557	48,118	21,783	-
YoY %	-	-	-18.41%	7.60%	15.46%	120.90%	-	-
Horiz. %	-	-	223.92%	274.43%	255.05%	220.90%	100.00%	-
Div Payout %	-	-	93.13%	34.07%	21.67%	21.71%	11.32%	-
YoY %	-	-	173.35%	57.22%	-0.18%	91.78%	-	-
Horiz. %	-	-	822.70%	300.97%	191.43%	191.78%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	972,034	1,094,063	1,192,139	1,220,304	1,089,842	740,920	667,267	6.46%
YoY %	-11.15%	-8.23%	-2.31%	11.97%	47.09%	11.04%	-	-
Horiz. %	145.67%	163.96%	178.66%	182.88%	163.33%	111.04%	100.00%	-
NOSH	540,019	538,947	536,999	542,357	544,921	454,552	409,366	4.72%
YoY %	0.20%	0.36%	-0.99%	-0.47%	19.88%	11.04%	-	-
Horiz. %	131.92%	131.65%	131.18%	132.49%	133.11%	111.04%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-17.35%	-20.78%	4.46%	13.47%	17.05%	22.37%	26.61%	-
YoY %	16.51%	-565.92%	-66.89%	-21.00%	-23.78%	-15.93%	-	-
Horiz. %	-65.20%	-78.09%	16.76%	50.62%	64.07%	84.07%	100.00%	-
ROE	-12.49%	-10.72%	4.39%	14.38%	23.53%	29.91%	28.84%	-
YoY %	-16.51%	-344.19%	-69.47%	-38.89%	-21.33%	3.71%	-	-
Horiz. %	-43.31%	-37.17%	15.22%	49.86%	81.59%	103.71%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	126.57	103.51	221.30	277.53	327.14	252.27	207.86	-7.92%
YoY %	22.28%	-53.23%	-20.26%	-15.16%	29.68%	21.37%	-	-
Horiz. %	60.89%	49.80%	106.47%	133.52%	157.38%	121.37%	100.00%	-
EPS	-22.49	-21.77	9.75	32.36	47.05	48.76	47.00	-
YoY %	-3.31%	-323.28%	-69.87%	-31.22%	-3.51%	3.74%	-	-
Horiz. %	-47.85%	-46.32%	20.74%	68.85%	100.11%	103.74%	100.00%	-
DPS	0.00	0.00	9.00	11.00	10.20	10.59	5.32	-
YoY %	0.00%	0.00%	-18.18%	7.84%	-3.68%	99.06%	-	-
Horiz. %	0.00%	0.00%	169.17%	206.77%	191.73%	199.06%	100.00%	-
NAPS	1.80	2.03	2.22	2.25	2.00	1.63	1.63	1.66%
YoY %	-11.33%	-8.56%	-1.33%	12.50%	22.70%	0.00%	-	-
Horiz. %	110.43%	124.54%	136.20%	138.04%	122.70%	100.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 542,357
RPS	25.72	20.99	44.72	56.64	67.08	43.15	32.02	-3.58%
YoY %	22.53%	-53.06%	-21.05%	-15.56%	55.46%	34.76%	-	-
Horiz. %	80.32%	65.55%	139.66%	176.89%	209.49%	134.76%	100.00%	-
EPS	-4.57	-4.41	1.97	6.60	9.65	8.34	7.24	-
YoY %	-3.63%	-323.86%	-70.15%	-31.61%	15.71%	15.19%	-	-
Horiz. %	-63.12%	-60.91%	27.21%	91.16%	133.29%	115.19%	100.00%	-
DPS	0.00	0.00	1.84	2.25	2.09	1.81	0.82	-
YoY %	0.00%	0.00%	-18.22%	7.66%	15.47%	120.73%	-	-
Horiz. %	0.00%	0.00%	224.39%	274.39%	254.88%	220.73%	100.00%	-
NAPS	0.3658	0.4117	0.4486	0.4592	0.4101	0.2788	0.2511	6.46%
YoY %	-11.15%	-8.23%	-2.31%	11.97%	47.09%	11.03%	-	-
Horiz. %	145.68%	163.96%	178.65%	182.88%	163.32%	111.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	1.00	1.00	1.99	2.72	2.72	1.97	3.21	-
P/RPS	0.79	0.97	0.90	0.98	0.83	0.78	1.54	-10.51%
YoY %	-18.56%	7.78%	-8.16%	18.07%	6.41%	-49.35%	-	-
Horiz. %	51.30%	62.99%	58.44%	63.64%	53.90%	50.65%	100.00%	-
P/EPS	-4.45	-4.59	20.40	8.41	5.78	4.04	6.83	-
YoY %	3.05%	-122.50%	142.57%	45.50%	43.07%	-40.85%	-	-
Horiz. %	-65.15%	-67.20%	298.68%	123.13%	84.63%	59.15%	100.00%	-
EY	-22.49	-21.77	4.90	11.90	17.30	24.75	14.64	-
YoY %	-3.31%	-544.29%	-58.82%	-31.21%	-30.10%	69.06%	-	-
Horiz. %	-153.62%	-148.70%	33.47%	81.28%	118.17%	169.06%	100.00%	-
DY	0.00	0.00	4.52	4.04	3.75	5.37	1.66	-
YoY %	0.00%	0.00%	11.88%	7.73%	-30.17%	223.49%	-	-
Horiz. %	0.00%	0.00%	272.29%	243.37%	225.90%	323.49%	100.00%	-
P/NAPS	0.56	0.49	0.90	1.21	1.36	1.21	1.97	-18.89%
YoY %	14.29%	-45.56%	-25.62%	-11.03%	12.40%	-38.58%	-	-
Horiz. %	28.43%	24.87%	45.69%	61.42%	69.04%	61.42%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	25/11/15	28/11/14	27/11/13	21/11/12	22/11/11	23/11/10	-
Price	0.82	1.19	1.83	2.80	2.58	2.15	3.03	-
P/RPS	0.65	1.15	0.83	1.01	0.79	0.85	1.46	-12.60%
YoY %	-43.48%	38.55%	-17.82%	27.85%	-7.06%	-41.78%	-	-
Horiz. %	44.52%	78.77%	56.85%	69.18%	54.11%	58.22%	100.00%	-
P/EPS	-3.65	-5.47	18.76	8.65	5.48	4.41	6.45	-
YoY %	33.27%	-129.16%	116.88%	57.85%	24.26%	-31.63%	-	-
Horiz. %	-56.59%	-84.81%	290.85%	134.11%	84.96%	68.37%	100.00%	-
EY	-27.42	-18.29	5.33	11.56	18.24	22.68	15.51	-
YoY %	-49.92%	-443.15%	-53.89%	-36.62%	-19.58%	46.23%	-	-
Horiz. %	-176.79%	-117.92%	34.36%	74.53%	117.60%	146.23%	100.00%	-
DY	0.00	0.00	4.92	3.93	3.95	4.92	1.76	-
YoY %	0.00%	0.00%	25.19%	-0.51%	-19.72%	179.55%	-	-
Horiz. %	0.00%	0.00%	279.55%	223.30%	224.43%	279.55%	100.00%	-
P/NAPS	0.46	0.59	0.82	1.24	1.29	1.32	1.86	-20.75%
YoY %	-22.03%	-28.05%	-33.87%	-3.88%	-2.27%	-29.03%	-	-
Horiz. %	24.73%	31.72%	44.09%	66.67%	69.35%	70.97%	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