[MUDAJYA] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	859,852	833,950	719,971	636,434	548,800	467,309	422,382	60.83%
YoY %	3.11%	15.83%	13.13%	15.97%	17.44%	10.64%	-	-
Horiz. %	203.57%	197.44%	170.45%	150.68%	129.93%	110.64%	100.00%	-
PBT	259,890	223,274	165,673	120,488	83,632	65,650	65,521	151.20%
YoY %	16.40%	34.77%	37.50%	44.07%	27.39%	0.20%	-	-
Horiz. %	396.65%	340.77%	252.85%	183.89%	127.64%	100.20%	100.00%	-
Tax	-43,907	-37,946	-30,415	-23,058	-15,823	-10,885	-8,185	207.38%
YoY %	-15.71%	-24.76%	-31.91%	-45.72%	-45.37%	-32.99%	-	-
Horiz. %	536.43%	463.60%	371.59%	281.71%	193.32%	132.99%	100.00%	-
NP	215,983	185,328	135,258	97,430	67,809	54,765	57,336	142.68%
YoY %	16.54%	37.02%	38.83%	43.68%	23.82%	-4.48%	-	-
Horiz. %	376.70%	323.23%	235.90%	169.93%	118.27%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,192	153,449	116,897	86,209	58,976	46,086	45,117	153.30%
YoY %	18.08%	31.27%	35.60%	46.18%	27.97%	2.15%	-	-
Horiz. %	401.60%	340.11%	259.10%	191.08%	130.72%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	17.00%	18.36%	19.14%	18.92%	16.58%	12.49%	-
YoY %	-0.65%	-7.41%	-4.08%	1.16%	14.11%	32.75%	-	-
Horiz. %	135.23%	136.11%	147.00%	153.24%	151.48%	132.75%	100.00%	-
Total Cost	643,869	648,622	584,713	539,004	480,991	412,544	365,046	46.13%
YoY %	-0.73%	10.93%	8.48%	12.06%	16.59%	13.01%	-	-
Horiz. %	176.38%	177.68%	160.18%	147.65%	131.76%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	638,869	594,042	372,540	339,042	305,383	290,565	272,200	76.88%
YoY %	7.55%	59.46%	9.88%	11.02%	5.10%	6.75%	-	-
Horiz. %	234.71%	218.24%	136.86%	124.56%	112.19%	106.75%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	19,368	17,507	13,411	11,553	11,503	12,255	12,255	35.79%
YoY %	10.63%	30.54%	16.08%	0.43%	-6.14%	0.00%	-	-
Horiz. %	158.04%	142.86%	109.43%	94.27%	93.86%	100.00%	100.00%	-
Div Payout %	10.69%	11.41%	11.47%	13.40%	19.51%	26.59%	27.16%	-
YoY %	-6.31%	-0.52%	-14.40%	-31.32%	-26.63%	-2.10%	-	-
Horiz. %	39.36%	42.01%	42.23%	49.34%	71.83%	97.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	638,869	594,042	372,540	339,042	305,383	290,565	272,200	76.88%
YoY %	7.55%	59.46%	9.88%	11.02%	5.10%	6.75%	-	-
Horiz. %	234.71%	218.24%	136.86%	124.56%	112.19%	106.75%	100.00%	-
NOSH	409,531	409,684	372,540	372,573	372,419	372,519	372,877	6.46%
YoY %	-0.04%	9.97%	-0.01%	0.04%	-0.03%	-0.10%	-	-
Horiz. %	109.83%	109.87%	99.91%	99.92%	99.88%	99.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	25.12%	22.22%	18.79%	15.31%	12.36%	11.72%	13.57%	-
YoY %	13.05%	18.25%	22.73%	23.87%	5.46%	-13.63%	-	-
Horiz. %	185.11%	163.74%	138.47%	112.82%	91.08%	86.37%	100.00%	-
ROE	28.36%	25.83%	31.38%	25.43%	19.31%	15.86%	16.57%	-
YoY %	9.79%	-17.69%	23.40%	31.69%	21.75%	-4.28%	-	-
Horiz. %	171.15%	155.88%	189.38%	153.47%	116.54%	95.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	209.96	203.56	193.26	170.82	147.36	125.45	113.28	51.05%
YoY %	3.14%	5.33%	13.14%	15.92%	17.47%	10.74%	-	-
Horiz. %	185.35%	179.70%	170.60%	150.79%	130.08%	110.74%	100.00%	-
EPS	44.24	37.46	31.38	23.14	15.84	12.37	12.10	137.89%
YoY %	18.10%	19.38%	35.61%	46.09%	28.05%	2.23%	-	-
Horiz. %	365.62%	309.59%	259.34%	191.24%	130.91%	102.23%	100.00%	-
DPS	4.73	4.27	3.60	3.10	3.10	3.29	3.29	27.46%
YoY %	10.77%	18.61%	16.13%	0.00%	-5.78%	0.00%	-	-
Horiz. %	143.77%	129.79%	109.42%	94.22%	94.22%	100.00%	100.00%	-
NAPS	1.56	1.45	1.00	0.91	0.82	0.78	0.73	66.13%
YoY %	7.59%	45.00%	9.89%	10.98%	5.13%	6.85%	-	-
Horiz. %	213.70%	198.63%	136.99%	124.66%	112.33%	106.85%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 372,573
RPS	32.36	31.38	27.09	23.95	20.65	17.59	15.89	60.87%
YoY %	3.12%	15.84%	13.11%	15.98%	17.40%	10.70%	-	-
Horiz. %	203.65%	197.48%	170.48%	150.72%	129.96%	110.70%	100.00%	-
EPS	6.82	5.77	4.40	3.24	2.22	1.73	1.70	153.12%
YoY %	18.20%	31.14%	35.80%	45.95%	28.32%	1.76%	-	-
Horiz. %	401.18%	339.41%	258.82%	190.59%	130.59%	101.76%	100.00%	-
DPS	0.73	0.66	0.50	0.43	0.43	0.46	0.46	36.16%
YoY %	10.61%	32.00%	16.28%	0.00%	-6.52%	0.00%	-	-
Horiz. %	158.70%	143.48%	108.70%	93.48%	93.48%	100.00%	100.00%	-
NAPS	0.2404	0.2235	0.1402	0.1276	0.1149	0.1093	0.1024	76.91%
YoY %	7.56%	59.42%	9.87%	11.05%	5.12%	6.74%	-	-
Horiz. %	234.77%	218.26%	136.91%	124.61%	112.21%	106.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.77	3.67	3.73	2.70	1.12	0.91	0.85	-
P/RPS	1.80	1.80	1.93	1.58	0.76	0.73	0.75	79.54%
YoY %	0.00%	-6.74%	22.15%	107.89%	4.11%	-2.67%	-	-
Horiz. %	240.00%	240.00%	257.33%	210.67%	101.33%	97.33%	100.00%	-
P/EPS	8.52	9.80	11.89	11.67	7.07	7.36	7.02	13.82%
YoY %	-13.06%	-17.58%	1.89%	65.06%	-3.94%	4.84%	-	-
Horiz. %	121.37%	139.60%	169.37%	166.24%	100.71%	104.84%	100.00%	-
EY	11.74	10.21	8.41	8.57	14.14	13.59	14.23	-12.06%
YoY %	14.99%	21.40%	-1.87%	-39.39%	4.05%	-4.50%	-	-
Horiz. %	82.50%	71.75%	59.10%	60.22%	99.37%	95.50%	100.00%	-
DY	1.25	1.16	0.97	1.15	2.77	3.62	3.87	-53.02%
YoY %	7.76%	19.59%	-15.65%	-58.48%	-23.48%	-6.46%	-	-
Horiz. %	32.30%	29.97%	25.06%	29.72%	71.58%	93.54%	100.00%	-
P/NAPS	2.42	2.53	3.73	2.97	1.37	1.17	1.16	63.48%
YoY %	-4.35%	-32.17%	25.59%	116.79%	17.09%	0.86%	-	-
Horiz. %	208.62%	218.10%	321.55%	256.03%	118.10%	100.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	12/05/10	10/02/10	11/11/09	26/08/09	13/05/09	25/02/09	-
Price	3.11	3.82	3.67	3.08	2.59	1.18	0.88	-
P/RPS	1.48	1.88	1.90	1.80	1.76	0.94	0.78	53.44%
YoY %	-21.28%	-1.05%	5.56%	2.27%	87.23%	20.51%	-	-
Horiz. %	189.74%	241.03%	243.59%	230.77%	225.64%	120.51%	100.00%	-
P/EPS	7.03	10.20	11.70	13.31	16.36	9.54	7.27	-2.21%
YoY %	-31.08%	-12.82%	-12.10%	-18.64%	71.49%	31.22%	-	-
Horiz. %	96.70%	140.30%	160.94%	183.08%	225.03%	131.22%	100.00%	-
EY	14.23	9.81	8.55	7.51	6.11	10.48	13.75	2.32%
YoY %	45.06%	14.74%	13.85%	22.91%	-41.70%	-23.78%	-	-
Horiz. %	103.49%	71.35%	62.18%	54.62%	44.44%	76.22%	100.00%	-
DY	1.52	1.12	0.98	1.01	1.20	2.79	3.73	-45.12%
YoY %	35.71%	14.29%	-2.97%	-15.83%	-56.99%	-25.20%	-	-
Horiz. %	40.75%	30.03%	26.27%	27.08%	32.17%	74.80%	100.00%	-
P/NAPS	1.99	2.63	3.67	3.38	3.16	1.51	1.21	39.45%
YoY %	-24.33%	-28.34%	8.58%	6.96%	109.27%	24.79%	-	-
Horiz. %	164.46%	217.36%	303.31%	279.34%	261.16%	124.79%	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