[MUDAJYA] QoQ TTM Result on 31-Dec-2011 [#4]

Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.24%
YoY- 10.83%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,782,647 1,767,171 1,564,472 1,347,059 1,146,692 1,000,638 853,157 63.22%
PBT 317,643 334,698 335,122 293,948 285,678 266,952 262,168 13.61%
Tax -13,628 -15,852 -15,977 -17,020 -29,135 -35,081 -41,631 -52.40%
NP 304,015 318,846 319,145 276,928 256,543 231,871 220,537 23.79%
-
NP to SH 256,387 264,133 264,029 231,032 221,631 205,175 199,103 18.30%
-
Tax Rate 4.29% 4.74% 4.77% 5.79% 10.20% 13.14% 15.88% -
Total Cost 1,478,632 1,448,325 1,245,327 1,070,131 890,149 768,767 632,620 75.84%
-
Net Worth 1,089,842 1,079,314 1,009,167 830,553 740,920 408,219 407,962 92.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 55,557 66,921 57,363 47,782 48,118 42,894 34,743 36.62%
Div Payout % 21.67% 25.34% 21.73% 20.68% 21.71% 20.91% 17.45% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,089,842 1,079,314 1,009,167 830,553 740,920 408,219 407,962 92.18%
NOSH 544,921 545,108 545,495 477,329 454,552 408,219 407,962 21.22%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.05% 18.04% 20.40% 20.56% 22.37% 23.17% 25.85% -
ROE 23.53% 24.47% 26.16% 27.82% 29.91% 50.26% 48.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 327.14 324.19 286.80 282.21 252.27 245.12 209.13 34.64%
EPS 47.05 48.46 48.40 48.40 48.76 50.26 48.80 -2.39%
DPS 10.20 12.28 10.52 10.01 10.59 10.50 8.50 12.88%
NAPS 2.00 1.98 1.85 1.74 1.63 1.00 1.00 58.53%
Adjusted Per Share Value based on latest NOSH - 477,329
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.08 66.50 58.87 50.69 43.15 37.65 32.10 63.23%
EPS 9.65 9.94 9.94 8.69 8.34 7.72 7.49 18.34%
DPS 2.09 2.52 2.16 1.80 1.81 1.61 1.31 36.42%
NAPS 0.4101 0.4062 0.3798 0.3125 0.2788 0.1536 0.1535 92.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.72 2.73 2.86 2.19 1.97 3.37 3.62 -
P/RPS 0.83 0.84 1.00 0.78 0.78 1.37 1.73 -38.63%
P/EPS 5.78 5.63 5.91 4.52 4.04 6.71 7.42 -15.30%
EY 17.30 17.75 16.92 22.10 24.75 14.91 13.48 18.04%
DY 3.75 4.50 3.68 4.57 5.37 3.12 2.35 36.43%
P/NAPS 1.36 1.38 1.55 1.26 1.21 3.37 3.62 -47.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 27/08/12 28/05/12 23/02/12 22/11/11 23/08/11 27/05/11 -
Price 2.58 2.73 2.68 2.88 2.15 2.75 3.40 -
P/RPS 0.79 0.84 0.93 1.02 0.85 1.12 1.63 -38.21%
P/EPS 5.48 5.63 5.54 5.95 4.41 5.47 6.97 -14.77%
EY 18.24 17.75 18.06 16.81 22.68 18.28 14.35 17.28%
DY 3.95 4.50 3.92 3.48 4.92 3.82 2.50 35.54%
P/NAPS 1.29 1.38 1.45 1.66 1.32 2.75 3.40 -47.49%

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