[MUDAJYA] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.15%
YoY- 22.26%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,564,472 853,157 833,950 467,309 297,915 294,928 253,763 35.37%
PBT 335,122 262,168 223,274 65,650 52,387 33,833 20,487 59.25%
Tax -15,977 -41,631 -37,946 -10,885 -6,357 -11,495 -9,942 8.21%
NP 319,145 220,537 185,328 54,765 46,030 22,338 10,545 76.44%
-
NP to SH 264,029 199,103 153,449 46,086 37,696 19,271 8,600 76.86%
-
Tax Rate 4.77% 15.88% 17.00% 16.58% 12.13% 33.98% 48.53% -
Total Cost 1,245,327 632,620 648,622 412,544 251,885 272,590 243,218 31.25%
-
Net Worth 1,009,167 407,962 594,042 290,565 243,670 155,767 143,415 38.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 57,363 34,743 17,507 12,255 11,279 9,442 8,143 38.41%
Div Payout % 21.73% 17.45% 11.41% 26.59% 29.92% 49.00% 94.69% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,009,167 407,962 594,042 290,565 243,670 155,767 143,415 38.38%
NOSH 545,495 407,962 409,684 372,519 148,579 134,282 135,297 26.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.40% 25.85% 22.22% 11.72% 15.45% 7.57% 4.16% -
ROE 26.16% 48.80% 25.83% 15.86% 15.47% 12.37% 6.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 286.80 209.13 203.56 125.45 200.51 219.63 187.56 7.32%
EPS 48.40 48.80 37.46 12.37 25.37 14.35 6.36 40.20%
DPS 10.52 8.50 4.27 3.29 7.59 7.00 6.00 9.80%
NAPS 1.85 1.00 1.45 0.78 1.64 1.16 1.06 9.71%
Adjusted Per Share Value based on latest NOSH - 372,519
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.87 32.10 31.38 17.59 11.21 11.10 9.55 35.37%
EPS 9.94 7.49 5.77 1.73 1.42 0.73 0.32 77.20%
DPS 2.16 1.31 0.66 0.46 0.42 0.36 0.31 38.16%
NAPS 0.3798 0.1535 0.2235 0.1093 0.0917 0.0586 0.054 38.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.86 3.62 3.67 0.91 2.62 2.25 0.76 -
P/RPS 1.00 1.73 1.80 0.73 1.31 1.02 0.41 16.00%
P/EPS 5.91 7.42 9.80 7.36 10.33 15.68 11.96 -11.07%
EY 16.92 13.48 10.21 13.59 9.68 6.38 8.36 12.45%
DY 3.68 2.35 1.16 3.62 2.90 3.11 7.89 -11.92%
P/NAPS 1.55 3.62 2.53 1.17 1.60 1.94 0.72 13.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 12/05/10 13/05/09 16/05/08 16/05/07 26/05/06 -
Price 2.68 3.40 3.82 1.18 2.76 2.81 0.76 -
P/RPS 0.93 1.63 1.88 0.94 1.38 1.28 0.41 14.61%
P/EPS 5.54 6.97 10.20 9.54 10.88 19.58 11.96 -12.02%
EY 18.06 14.35 9.81 10.48 9.19 5.11 8.36 13.68%
DY 3.92 2.50 1.12 2.79 2.75 2.49 7.89 -10.99%
P/NAPS 1.45 3.40 2.63 1.51 1.68 2.42 0.72 12.36%

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