[MUDAJYA] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	833,950	719,971	636,434	548,800	467,309	422,382	365,117	73.52%
YoY %	15.83%	13.13%	15.97%	17.44%	10.64%	15.68%	-	-
Horiz. %	228.41%	197.19%	174.31%	150.31%	127.99%	115.68%	100.00%	-
PBT	223,274	165,673	120,488	83,632	65,650	65,521	64,710	128.51%
YoY %	34.77%	37.50%	44.07%	27.39%	0.20%	1.25%	-	-
Horiz. %	345.04%	256.02%	186.20%	129.24%	101.45%	101.25%	100.00%	-
Tax	-37,946	-30,415	-23,058	-15,823	-10,885	-8,185	-7,670	190.62%
YoY %	-24.76%	-31.91%	-45.72%	-45.37%	-32.99%	-6.71%	-	-
Horiz. %	494.73%	396.54%	300.63%	206.30%	141.92%	106.71%	100.00%	-
NP	185,328	135,258	97,430	67,809	54,765	57,336	57,040	119.52%
YoY %	37.02%	38.83%	43.68%	23.82%	-4.48%	0.52%	-	-
Horiz. %	324.91%	237.13%	170.81%	118.88%	96.01%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,449	116,897	86,209	58,976	46,086	45,117	44,180	129.52%
YoY %	31.27%	35.60%	46.18%	27.97%	2.15%	2.12%	-	-
Horiz. %	347.33%	264.59%	195.13%	133.49%	104.31%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.00%	18.36%	19.14%	18.92%	16.58%	12.49%	11.85%	-
YoY %	-7.41%	-4.08%	1.16%	14.11%	32.75%	5.40%	-	-
Horiz. %	143.46%	154.94%	161.52%	159.66%	139.92%	105.40%	100.00%	-
Total Cost	648,622	584,713	539,004	480,991	412,544	365,046	308,077	64.34%
YoY %	10.93%	8.48%	12.06%	16.59%	13.01%	18.49%	-	-
Horiz. %	210.54%	189.79%	174.96%	156.13%	133.91%	118.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	594,042	372,540	339,042	305,383	290,565	272,200	257,313	74.76%
YoY %	59.46%	9.88%	11.02%	5.10%	6.75%	5.79%	-	-
Horiz. %	230.86%	144.78%	131.76%	118.68%	112.92%	105.79%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	17,507	13,411	11,553	11,503	12,255	12,255	12,377	26.03%
YoY %	30.54%	16.08%	0.43%	-6.14%	0.00%	-0.99%	-	-
Horiz. %	141.45%	108.35%	93.34%	92.94%	99.01%	99.01%	100.00%	-
Div Payout %	11.41%	11.47%	13.40%	19.51%	26.59%	27.16%	28.02%	-
YoY %	-0.52%	-14.40%	-31.32%	-26.63%	-2.10%	-3.07%	-	-
Horiz. %	40.72%	40.94%	47.82%	69.63%	94.90%	96.93%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	594,042	372,540	339,042	305,383	290,565	272,200	257,313	74.76%
YoY %	59.46%	9.88%	11.02%	5.10%	6.75%	5.79%	-	-
Horiz. %	230.86%	144.78%	131.76%	118.68%	112.92%	105.79%	100.00%	-
NOSH	409,684	372,540	372,573	372,419	372,519	372,877	367,590	7.50%
YoY %	9.97%	-0.01%	0.04%	-0.03%	-0.10%	1.44%	-	-
Horiz. %	111.45%	101.35%	101.36%	101.31%	101.34%	101.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	22.22%	18.79%	15.31%	12.36%	11.72%	13.57%	15.62%	-
YoY %	18.25%	22.73%	23.87%	5.46%	-13.63%	-13.12%	-	-
Horiz. %	142.25%	120.29%	98.02%	79.13%	75.03%	86.88%	100.00%	-
ROE	25.83%	31.38%	25.43%	19.31%	15.86%	16.57%	17.17%	-
YoY %	-17.69%	23.40%	31.69%	21.75%	-4.28%	-3.49%	-	-
Horiz. %	150.44%	182.76%	148.11%	112.46%	92.37%	96.51%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	203.56	193.26	170.82	147.36	125.45	113.28	99.33	61.41%
YoY %	5.33%	13.14%	15.92%	17.47%	10.74%	14.04%	-	-
Horiz. %	204.93%	194.56%	171.97%	148.35%	126.30%	114.04%	100.00%	-
EPS	37.46	31.38	23.14	15.84	12.37	12.10	12.02	113.50%
YoY %	19.38%	35.61%	46.09%	28.05%	2.23%	0.67%	-	-
Horiz. %	311.65%	261.06%	192.51%	131.78%	102.91%	100.67%	100.00%	-
DPS	4.27	3.60	3.10	3.10	3.29	3.29	3.37	17.11%
YoY %	18.61%	16.13%	0.00%	-5.78%	0.00%	-2.37%	-	-
Horiz. %	126.71%	106.82%	91.99%	91.99%	97.63%	97.63%	100.00%	-
NAPS	1.45	1.00	0.91	0.82	0.78	0.73	0.70	62.56%
YoY %	45.00%	9.89%	10.98%	5.13%	6.85%	4.29%	-	-
Horiz. %	207.14%	142.86%	130.00%	117.14%	111.43%	104.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 372,419
RPS	44.40	38.34	33.89	29.22	24.88	22.49	19.44	73.51%
YoY %	15.81%	13.13%	15.98%	17.44%	10.63%	15.69%	-	-
Horiz. %	228.40%	197.22%	174.33%	150.31%	127.98%	115.69%	100.00%	-
EPS	8.17	6.22	4.59	3.14	2.45	2.40	2.35	129.66%
YoY %	31.35%	35.51%	46.18%	28.16%	2.08%	2.13%	-	-
Horiz. %	347.66%	264.68%	195.32%	133.62%	104.26%	102.13%	100.00%	-
DPS	0.93	0.71	0.62	0.61	0.65	0.65	0.66	25.71%
YoY %	30.99%	14.52%	1.64%	-6.15%	0.00%	-1.52%	-	-
Horiz. %	140.91%	107.58%	93.94%	92.42%	98.48%	98.48%	100.00%	-
NAPS	0.3163	0.1984	0.1805	0.1626	0.1547	0.1449	0.137	74.77%
YoY %	59.43%	9.92%	11.01%	5.11%	6.76%	5.77%	-	-
Horiz. %	230.88%	144.82%	131.75%	118.69%	112.92%	105.77%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.67	3.73	2.70	1.12	0.91	0.85	0.98	-
P/RPS	1.80	1.93	1.58	0.76	0.73	0.75	0.99	49.02%
YoY %	-6.74%	22.15%	107.89%	4.11%	-2.67%	-24.24%	-	-
Horiz. %	181.82%	194.95%	159.60%	76.77%	73.74%	75.76%	100.00%	-
P/EPS	9.80	11.89	11.67	7.07	7.36	7.02	8.15	13.09%
YoY %	-17.58%	1.89%	65.06%	-3.94%	4.84%	-13.87%	-	-
Horiz. %	120.25%	145.89%	143.19%	86.75%	90.31%	86.13%	100.00%	-
EY	10.21	8.41	8.57	14.14	13.59	14.23	12.26	-11.49%
YoY %	21.40%	-1.87%	-39.39%	4.05%	-4.50%	16.07%	-	-
Horiz. %	83.28%	68.60%	69.90%	115.33%	110.85%	116.07%	100.00%	-
DY	1.16	0.97	1.15	2.77	3.62	3.87	3.44	-51.58%
YoY %	19.59%	-15.65%	-58.48%	-23.48%	-6.46%	12.50%	-	-
Horiz. %	33.72%	28.20%	33.43%	80.52%	105.23%	112.50%	100.00%	-
P/NAPS	2.53	3.73	2.97	1.37	1.17	1.16	1.40	48.41%
YoY %	-32.17%	25.59%	116.79%	17.09%	0.86%	-17.14%	-	-
Horiz. %	180.71%	266.43%	212.14%	97.86%	83.57%	82.86%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	12/05/10	10/02/10	11/11/09	26/08/09	13/05/09	25/02/09	24/11/08	-
Price	3.82	3.67	3.08	2.59	1.18	0.88	0.79	-
P/RPS	1.88	1.90	1.80	1.76	0.94	0.78	0.80	76.84%
YoY %	-1.05%	5.56%	2.27%	87.23%	20.51%	-2.50%	-	-
Horiz. %	235.00%	237.50%	225.00%	220.00%	117.50%	97.50%	100.00%	-
P/EPS	10.20	11.70	13.31	16.36	9.54	7.27	6.57	34.11%
YoY %	-12.82%	-12.10%	-18.64%	71.49%	31.22%	10.65%	-	-
Horiz. %	155.25%	178.08%	202.59%	249.01%	145.21%	110.65%	100.00%	-
EY	9.81	8.55	7.51	6.11	10.48	13.75	15.21	-25.37%
YoY %	14.74%	13.85%	22.91%	-41.70%	-23.78%	-9.60%	-	-
Horiz. %	64.50%	56.21%	49.38%	40.17%	68.90%	90.40%	100.00%	-
DY	1.12	0.98	1.01	1.20	2.79	3.73	4.26	-58.99%
YoY %	14.29%	-2.97%	-15.83%	-56.99%	-25.20%	-12.44%	-	-
Horiz. %	26.29%	23.00%	23.71%	28.17%	65.49%	87.56%	100.00%	-
P/NAPS	2.63	3.67	3.38	3.16	1.51	1.21	1.13	75.71%
YoY %	-28.34%	8.58%	6.96%	109.27%	24.79%	7.08%	-	-
Horiz. %	232.74%	324.78%	299.12%	279.65%	133.63%	107.08%	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