[MUDAJYA] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.08%
YoY- 207.23%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 853,157 869,433 850,901 859,852 833,950 719,971 636,434 21.59%
PBT 262,168 286,594 271,415 259,890 223,274 165,673 120,488 67.99%
Tax -41,631 -48,496 -44,993 -43,907 -37,946 -30,415 -23,058 48.32%
NP 220,537 238,098 226,422 215,983 185,328 135,258 97,430 72.48%
-
NP to SH 199,103 208,454 192,417 181,192 153,449 116,897 86,209 74.81%
-
Tax Rate 15.88% 16.92% 16.58% 16.89% 17.00% 18.36% 19.14% -
Total Cost 632,620 631,335 624,479 643,869 648,622 584,713 539,004 11.27%
-
Net Worth 407,962 715,682 667,267 638,869 594,042 372,540 339,042 13.14%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 34,743 26,601 21,783 19,368 17,507 13,411 11,553 108.48%
Div Payout % 17.45% 12.76% 11.32% 10.69% 11.41% 11.47% 13.40% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 407,962 715,682 667,267 638,869 594,042 372,540 339,042 13.14%
NOSH 407,962 408,961 409,366 409,531 409,684 372,540 372,573 6.24%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.85% 27.39% 26.61% 25.12% 22.22% 18.79% 15.31% -
ROE 48.80% 29.13% 28.84% 28.36% 25.83% 31.38% 25.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 209.13 212.60 207.86 209.96 203.56 193.26 170.82 14.45%
EPS 48.80 50.97 47.00 44.24 37.46 31.38 23.14 64.52%
DPS 8.50 6.50 5.32 4.73 4.27 3.60 3.10 96.02%
NAPS 1.00 1.75 1.63 1.56 1.45 1.00 0.91 6.49%
Adjusted Per Share Value based on latest NOSH - 409,531
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.43 46.29 45.31 45.78 44.40 38.34 33.89 21.59%
EPS 10.60 11.10 10.25 9.65 8.17 6.22 4.59 74.80%
DPS 1.85 1.42 1.16 1.03 0.93 0.71 0.62 107.40%
NAPS 0.2172 0.3811 0.3553 0.3402 0.3163 0.1984 0.1805 13.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.62 3.20 3.21 3.77 3.67 3.73 2.70 -
P/RPS 1.73 1.51 1.54 1.80 1.80 1.93 1.58 6.23%
P/EPS 7.42 6.28 6.83 8.52 9.80 11.89 11.67 -26.07%
EY 13.48 15.93 14.64 11.74 10.21 8.41 8.57 35.28%
DY 2.35 2.03 1.66 1.25 1.16 0.97 1.15 61.10%
P/NAPS 3.62 1.83 1.97 2.42 2.53 3.73 2.97 14.11%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 18/02/11 23/11/10 25/08/10 12/05/10 10/02/10 11/11/09 -
Price 3.40 3.84 3.03 3.11 3.82 3.67 3.08 -
P/RPS 1.63 1.81 1.46 1.48 1.88 1.90 1.80 -6.40%
P/EPS 6.97 7.53 6.45 7.03 10.20 11.70 13.31 -35.05%
EY 14.35 13.27 15.51 14.23 9.81 8.55 7.51 54.04%
DY 2.50 1.69 1.76 1.52 1.12 0.98 1.01 83.08%
P/NAPS 3.40 2.19 1.86 1.99 2.63 3.67 3.38 0.39%

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