[MUDAJYA] QoQ Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Quarter Result
Revenue	356,112	223,078	230,295	191,153	208,631	239,354	211,763	41.54%
YoY %	59.64%	-3.13%	20.48%	-8.38%	-12.84%	13.03%	-	-
Horiz. %	168.17%	105.34%	108.75%	90.27%	98.52%	113.03%	100.00%	-
PBT	78,234	52,840	74,201	61,677	73,450	77,266	59,022	20.72%
YoY %	48.06%	-28.79%	20.31%	-16.03%	-4.94%	30.91%	-	-
Horiz. %	132.55%	89.53%	125.72%	104.50%	124.45%	130.91%	100.00%	-
Tax	-6,496	-5,731	-12,211	-10,643	-13,046	-12,596	-8,708	-17.79%
YoY %	-13.35%	53.07%	-14.73%	18.42%	-3.57%	-44.65%	-	-
Horiz. %	74.60%	65.81%	140.23%	122.22%	149.82%	144.65%	100.00%	-
NP	71,738	47,109	61,990	51,034	60,404	64,670	50,314	26.76%
YoY %	52.28%	-24.01%	21.47%	-15.51%	-6.60%	28.53%	-	-
Horiz. %	142.58%	93.63%	123.21%	101.43%	120.05%	128.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,294	41,245	57,091	46,545	54,222	50,596	41,054	29.29%
YoY %	46.18%	-27.76%	22.66%	-14.16%	7.17%	23.24%	-	-
Horiz. %	146.87%	100.47%	139.06%	113.38%	132.07%	123.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.30%	10.85%	16.46%	17.26%	17.76%	16.30%	14.75%	-
YoY %	-23.50%	-34.08%	-4.63%	-2.82%	8.96%	10.51%	-	-
Horiz. %	56.27%	73.56%	111.59%	117.02%	120.41%	110.51%	100.00%	-
Total Cost	284,374	175,969	168,305	140,119	148,227	174,684	161,449	46.00%
YoY %	61.60%	4.55%	20.12%	-5.47%	-15.15%	8.20%	-	-
Horiz. %	176.14%	108.99%	104.25%	86.79%	91.81%	108.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	796,027	758,810	715,682	667,267	638,869	594,042	372,540	66.12%
YoY %	4.90%	6.03%	7.26%	4.45%	7.55%	59.46%	-	-
Horiz. %	213.68%	203.69%	192.11%	179.11%	171.49%	159.46%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	12,246	12,238	12,268	6,140	4,095	4,096	7,450	39.40%
YoY %	0.07%	-0.24%	99.80%	49.94%	-0.02%	-45.02%	-	-
Horiz. %	164.38%	164.27%	164.67%	82.42%	54.97%	54.98%	100.00%	-
Div Payout %	20.31%	29.67%	21.49%	13.19%	7.55%	8.10%	18.15%	-
YoY %	-31.55%	38.06%	62.93%	74.70%	-6.79%	-55.37%	-	-
Horiz. %	111.90%	163.47%	118.40%	72.67%	41.60%	44.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	796,027	758,810	715,682	667,267	638,869	594,042	372,540	66.12%
YoY %	4.90%	6.03%	7.26%	4.45%	7.55%	59.46%	-	-
Horiz. %	213.68%	203.69%	192.11%	179.11%	171.49%	159.46%	100.00%	-
NOSH	408,219	407,962	408,961	409,366	409,531	409,684	372,540	6.30%
YoY %	0.06%	-0.24%	-0.10%	-0.04%	-0.04%	9.97%	-	-
Horiz. %	109.58%	109.51%	109.78%	109.89%	109.93%	109.97%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	20.14%	21.12%	26.92%	26.70%	28.95%	27.02%	23.76%	-
YoY %	-4.64%	-21.55%	0.82%	-7.77%	7.14%	13.72%	-	-
Horiz. %	84.76%	88.89%	113.30%	112.37%	121.84%	113.72%	100.00%	-
ROE	7.57%	5.44%	7.98%	6.98%	8.49%	8.52%	11.02%	-
YoY %	39.15%	-31.83%	14.33%	-17.79%	-0.35%	-22.69%	-	-
Horiz. %	68.69%	49.36%	72.41%	63.34%	77.04%	77.31%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	87.24	54.68	56.31	46.69	50.94	58.42	56.84	33.16%
YoY %	59.55%	-2.89%	20.60%	-8.34%	-12.80%	2.78%	-	-
Horiz. %	153.48%	96.20%	99.07%	82.14%	89.62%	102.78%	100.00%	-
EPS	14.77	10.11	13.96	11.37	13.24	12.35	11.02	21.62%
YoY %	46.09%	-27.58%	22.78%	-14.12%	7.21%	12.07%	-	-
Horiz. %	134.03%	91.74%	126.68%	103.18%	120.15%	112.07%	100.00%	-
DPS	3.00	3.00	3.00	1.50	1.00	1.00	2.00	31.13%
YoY %	0.00%	0.00%	100.00%	50.00%	0.00%	-50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	75.00%	50.00%	50.00%	100.00%	-
NAPS	1.95	1.86	1.75	1.63	1.56	1.45	1.00	56.27%
YoY %	4.84%	6.29%	7.36%	4.49%	7.59%	45.00%	-	-
Horiz. %	195.00%	186.00%	175.00%	163.00%	156.00%	145.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 409,366
RPS	13.40	8.39	8.67	7.19	7.85	9.01	7.97	41.52%
YoY %	59.71%	-3.23%	20.58%	-8.41%	-12.87%	13.05%	-	-
Horiz. %	168.13%	105.27%	108.78%	90.21%	98.49%	113.05%	100.00%	-
EPS	2.27	1.55	2.15	1.75	2.04	1.90	1.54	29.61%
YoY %	46.45%	-27.91%	22.86%	-14.22%	7.37%	23.38%	-	-
Horiz. %	147.40%	100.65%	139.61%	113.64%	132.47%	123.38%	100.00%	-
DPS	0.46	0.46	0.46	0.23	0.15	0.15	0.28	39.35%
YoY %	0.00%	0.00%	100.00%	53.33%	0.00%	-46.43%	-	-
Horiz. %	164.29%	164.29%	164.29%	82.14%	53.57%	53.57%	100.00%	-
NAPS	0.2996	0.2855	0.2693	0.2511	0.2404	0.2235	0.1402	66.13%
YoY %	4.94%	6.02%	7.25%	4.45%	7.56%	59.42%	-	-
Horiz. %	213.69%	203.64%	192.08%	179.10%	171.47%	159.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.37	3.62	3.20	3.21	3.77	3.67	3.73	-
P/RPS	3.86	6.62	5.68	6.87	7.40	6.28	6.56	-29.84%
YoY %	-41.69%	16.55%	-17.32%	-7.16%	17.83%	-4.27%	-	-
Horiz. %	58.84%	100.91%	86.59%	104.73%	112.80%	95.73%	100.00%	-
P/EPS	22.82	35.81	22.92	28.23	28.47	29.72	33.85	-23.17%
YoY %	-36.27%	56.24%	-18.81%	-0.84%	-4.21%	-12.20%	-	-
Horiz. %	67.42%	105.79%	67.71%	83.40%	84.11%	87.80%	100.00%	-
EY	4.38	2.79	4.36	3.54	3.51	3.37	2.95	30.24%
YoY %	56.99%	-36.01%	23.16%	0.85%	4.15%	14.24%	-	-
Horiz. %	148.47%	94.58%	147.80%	120.00%	118.98%	114.24%	100.00%	-
DY	0.89	0.83	0.94	0.47	0.27	0.27	0.54	39.65%
YoY %	7.23%	-11.70%	100.00%	74.07%	0.00%	-50.00%	-	-
Horiz. %	164.81%	153.70%	174.07%	87.04%	50.00%	50.00%	100.00%	-
P/NAPS	1.73	1.95	1.83	1.97	2.42	2.53	3.73	-40.16%
YoY %	-11.28%	6.56%	-7.11%	-18.60%	-4.35%	-32.17%	-	-
Horiz. %	46.38%	52.28%	49.06%	52.82%	64.88%	67.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	27/05/11	18/02/11	23/11/10	25/08/10	12/05/10	10/02/10	-
Price	2.75	3.40	3.84	3.03	3.11	3.82	3.67	-
P/RPS	3.15	6.22	6.82	6.49	6.10	6.54	6.46	-38.12%
YoY %	-49.36%	-8.80%	5.08%	6.39%	-6.73%	1.24%	-	-
Horiz. %	48.76%	96.28%	105.57%	100.46%	94.43%	101.24%	100.00%	-
P/EPS	18.62	33.63	27.51	26.65	23.49	30.93	33.30	-32.20%
YoY %	-44.63%	22.25%	3.23%	13.45%	-24.05%	-7.12%	-	-
Horiz. %	55.92%	100.99%	82.61%	80.03%	70.54%	92.88%	100.00%	-
EY	5.37	2.97	3.64	3.75	4.26	3.23	3.00	47.58%
YoY %	80.81%	-18.41%	-2.93%	-11.97%	31.89%	7.67%	-	-
Horiz. %	179.00%	99.00%	121.33%	125.00%	142.00%	107.67%	100.00%	-
DY	1.09	0.88	0.78	0.50	0.32	0.26	0.54	59.92%
YoY %	23.86%	12.82%	56.00%	56.25%	23.08%	-51.85%	-	-
Horiz. %	201.85%	162.96%	144.44%	92.59%	59.26%	48.15%	100.00%	-
P/NAPS	1.41	1.83	2.19	1.86	1.99	2.63	3.67	-47.24%
YoY %	-22.95%	-16.44%	17.74%	-6.53%	-24.33%	-28.34%	-	-
Horiz. %	38.42%	49.86%	59.67%	50.68%	54.22%	71.66%	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