[MUDAJYA] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,593,082	1,564,472	853,157	833,950	467,309	297,915	294,928	32.42%
YoY %	1.83%	83.37%	2.30%	78.46%	56.86%	1.01%	-	-
Horiz. %	540.16%	530.46%	289.28%	282.76%	158.45%	101.01%	100.00%	-
PBT	243,790	335,122	262,168	223,274	65,650	52,387	33,833	38.93%
YoY %	-27.25%	27.83%	17.42%	240.10%	25.32%	54.84%	-	-
Horiz. %	720.57%	990.52%	774.89%	659.93%	194.04%	154.84%	100.00%	-
Tax	-8,047	-15,977	-41,631	-37,946	-10,885	-6,357	-11,495	-5.76%
YoY %	49.63%	61.62%	-9.71%	-248.61%	-71.23%	44.70%	-	-
Horiz. %	70.00%	138.99%	362.17%	330.11%	94.69%	55.30%	100.00%	-
NP	235,743	319,145	220,537	185,328	54,765	46,030	22,338	48.05%
YoY %	-26.13%	44.71%	19.00%	238.41%	18.98%	106.06%	-	-
Horiz. %	1,055.35%	1,428.71%	987.27%	829.65%	245.17%	206.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	204,970	264,029	199,103	153,449	46,086	37,696	19,271	48.24%
YoY %	-22.37%	32.61%	29.75%	232.96%	22.26%	95.61%	-	-
Horiz. %	1,063.62%	1,370.08%	1,033.17%	796.27%	239.15%	195.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.30%	4.77%	15.88%	17.00%	16.58%	12.13%	33.98%	-
YoY %	-30.82%	-69.96%	-6.59%	2.53%	36.69%	-64.30%	-	-
Horiz. %	9.71%	14.04%	46.73%	50.03%	48.79%	35.70%	100.00%	-
Total Cost	1,357,339	1,245,327	632,620	648,622	412,544	251,885	272,590	30.64%
YoY %	8.99%	96.85%	-2.47%	57.22%	63.78%	-7.60%	-	-
Horiz. %	497.94%	456.85%	232.08%	237.95%	151.34%	92.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,157,290	1,009,167	407,962	594,042	290,565	243,670	155,767	39.64%
YoY %	14.68%	147.37%	-31.32%	104.44%	19.25%	56.43%	-	-
Horiz. %	742.96%	647.87%	261.91%	381.37%	186.54%	156.43%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	49,029	57,363	34,743	17,507	12,255	11,279	9,442	31.55%
YoY %	-14.53%	65.11%	98.45%	42.86%	8.65%	19.46%	-	-
Horiz. %	519.26%	607.53%	367.96%	185.42%	129.79%	119.46%	100.00%	-
Div Payout %	23.92%	21.73%	17.45%	11.41%	26.59%	29.92%	49.00%	-
YoY %	10.08%	24.53%	52.94%	-57.09%	-11.13%	-38.94%	-	-
Horiz. %	48.82%	44.35%	35.61%	23.29%	54.27%	61.06%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,157,290	1,009,167	407,962	594,042	290,565	243,670	155,767	39.64%
YoY %	14.68%	147.37%	-31.32%	104.44%	19.25%	56.43%	-	-
Horiz. %	742.96%	647.87%	261.91%	381.37%	186.54%	156.43%	100.00%	-
NOSH	543,329	545,495	407,962	409,684	372,519	148,579	134,282	26.20%
YoY %	-0.40%	33.71%	-0.42%	9.98%	150.72%	10.65%	-	-
Horiz. %	404.62%	406.23%	303.81%	305.09%	277.42%	110.65%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	14.80%	20.40%	25.85%	22.22%	11.72%	15.45%	7.57%	-
YoY %	-27.45%	-21.08%	16.34%	89.59%	-24.14%	104.10%	-	-
Horiz. %	195.51%	269.48%	341.48%	293.53%	154.82%	204.10%	100.00%	-
ROE	17.71%	26.16%	48.80%	25.83%	15.86%	15.47%	12.37%	-
YoY %	-32.30%	-46.39%	88.93%	62.86%	2.52%	25.06%	-	-
Horiz. %	143.17%	211.48%	394.50%	208.81%	128.21%	125.06%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	293.21	286.80	209.13	203.56	125.45	200.51	219.63	4.92%
YoY %	2.24%	37.14%	2.74%	62.26%	-37.43%	-8.71%	-	-
Horiz. %	133.50%	130.58%	95.22%	92.68%	57.12%	91.29%	100.00%	-
EPS	37.72	48.40	48.80	37.46	12.37	25.37	14.35	17.45%
YoY %	-22.07%	-0.82%	30.27%	202.83%	-51.24%	76.79%	-	-
Horiz. %	262.86%	337.28%	340.07%	261.05%	86.20%	176.79%	100.00%	-
DPS	9.00	10.52	8.50	4.27	3.29	7.59	7.00	4.27%
YoY %	-14.45%	23.76%	99.06%	29.79%	-56.65%	8.43%	-	-
Horiz. %	128.57%	150.29%	121.43%	61.00%	47.00%	108.43%	100.00%	-
NAPS	2.13	1.85	1.00	1.45	0.78	1.64	1.16	10.64%
YoY %	15.14%	85.00%	-31.03%	85.90%	-52.44%	41.38%	-	-
Horiz. %	183.62%	159.48%	86.21%	125.00%	67.24%	141.38%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 409,684
RPS	59.95	58.87	32.10	31.38	17.59	11.21	11.10	32.42%
YoY %	1.83%	83.40%	2.29%	78.40%	56.91%	0.99%	-	-
Horiz. %	540.09%	530.36%	289.19%	282.70%	158.47%	100.99%	100.00%	-
EPS	7.71	9.94	7.49	5.77	1.73	1.42	0.73	48.06%
YoY %	-22.43%	32.71%	29.81%	233.53%	21.83%	94.52%	-	-
Horiz. %	1,056.16%	1,361.64%	1,026.03%	790.41%	236.99%	194.52%	100.00%	-
DPS	1.85	2.16	1.31	0.66	0.46	0.42	0.36	31.33%
YoY %	-14.35%	64.89%	98.48%	43.48%	9.52%	16.67%	-	-
Horiz. %	513.89%	600.00%	363.89%	183.33%	127.78%	116.67%	100.00%	-
NAPS	0.4355	0.3798	0.1535	0.2235	0.1093	0.0917	0.0586	39.65%
YoY %	14.67%	147.43%	-31.32%	104.48%	19.19%	56.48%	-	-
Horiz. %	743.17%	648.12%	261.95%	381.40%	186.52%	156.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.40	2.86	3.62	3.67	0.91	2.62	2.25	-
P/RPS	0.82	1.00	1.73	1.80	0.73	1.31	1.02	-3.56%
YoY %	-18.00%	-42.20%	-3.89%	146.58%	-44.27%	28.43%	-	-
Horiz. %	80.39%	98.04%	169.61%	176.47%	71.57%	128.43%	100.00%	-
P/EPS	6.36	5.91	7.42	9.80	7.36	10.33	15.68	-13.95%
YoY %	7.61%	-20.35%	-24.29%	33.15%	-28.75%	-34.12%	-	-
Horiz. %	40.56%	37.69%	47.32%	62.50%	46.94%	65.88%	100.00%	-
EY	15.72	16.92	13.48	10.21	13.59	9.68	6.38	16.20%
YoY %	-7.09%	25.52%	32.03%	-24.87%	40.39%	51.72%	-	-
Horiz. %	246.39%	265.20%	211.29%	160.03%	213.01%	151.72%	100.00%	-
DY	3.75	3.68	2.35	1.16	3.62	2.90	3.11	3.16%
YoY %	1.90%	56.60%	102.59%	-67.96%	24.83%	-6.75%	-	-
Horiz. %	120.58%	118.33%	75.56%	37.30%	116.40%	93.25%	100.00%	-
P/NAPS	1.13	1.55	3.62	2.53	1.17	1.60	1.94	-8.60%
YoY %	-27.10%	-57.18%	43.08%	116.24%	-26.88%	-17.53%	-	-
Horiz. %	58.25%	79.90%	186.60%	130.41%	60.31%	82.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	28/05/12	27/05/11	12/05/10	13/05/09	16/05/08	16/05/07	-
Price	2.80	2.68	3.40	3.82	1.18	2.76	2.81	-
P/RPS	0.95	0.93	1.63	1.88	0.94	1.38	1.28	-4.84%
YoY %	2.15%	-42.94%	-13.30%	100.00%	-31.88%	7.81%	-	-
Horiz. %	74.22%	72.66%	127.34%	146.87%	73.44%	107.81%	100.00%	-
P/EPS	7.42	5.54	6.97	10.20	9.54	10.88	19.58	-14.91%
YoY %	33.94%	-20.52%	-31.67%	6.92%	-12.32%	-44.43%	-	-
Horiz. %	37.90%	28.29%	35.60%	52.09%	48.72%	55.57%	100.00%	-
EY	13.47	18.06	14.35	9.81	10.48	9.19	5.11	17.51%
YoY %	-25.42%	25.85%	46.28%	-6.39%	14.04%	79.84%	-	-
Horiz. %	263.60%	353.42%	280.82%	191.98%	205.09%	179.84%	100.00%	-
DY	3.21	3.92	2.50	1.12	2.79	2.75	2.49	4.31%
YoY %	-18.11%	56.80%	123.21%	-59.86%	1.45%	10.44%	-	-
Horiz. %	128.92%	157.43%	100.40%	44.98%	112.05%	110.44%	100.00%	-
P/NAPS	1.31	1.45	3.40	2.63	1.51	1.68	2.42	-9.71%
YoY %	-9.66%	-57.35%	29.28%	74.17%	-10.12%	-30.58%	-	-
Horiz. %	54.13%	59.92%	140.50%	108.68%	62.40%	69.42%	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