[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,998,604	1,158,380	895,970	616,208	363,372	242,358	211,800	45.31%
YoY %	72.53%	29.29%	45.40%	69.58%	49.93%	14.43%	-	-
Horiz. %	943.63%	546.92%	423.03%	290.94%	171.56%	114.43%	100.00%	-
PBT	343,648	262,148	301,432	112,998	76,776	37,208	29,884	50.18%
YoY %	31.09%	-13.03%	166.76%	47.18%	106.34%	24.51%	-	-
Horiz. %	1,149.94%	877.22%	1,008.67%	378.12%	256.91%	124.51%	100.00%	-
Tax	-22,118	-24,454	-51,284	-24,300	-9,024	-9,398	-13,760	8.22%
YoY %	9.55%	52.32%	-111.05%	-169.28%	3.98%	31.70%	-	-
Horiz. %	160.74%	177.72%	372.70%	176.60%	65.58%	68.30%	100.00%	-
NP	321,530	237,694	250,148	88,698	67,752	27,810	16,124	64.59%
YoY %	35.27%	-4.98%	182.02%	30.92%	143.62%	72.48%	-	-
Horiz. %	1,994.11%	1,474.16%	1,551.40%	550.10%	420.19%	172.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	269,280	203,078	209,634	81,046	53,328	24,250	14,116	63.38%
YoY %	32.60%	-3.13%	158.66%	51.98%	119.91%	71.79%	-	-
Horiz. %	1,907.62%	1,438.64%	1,485.08%	574.14%	377.78%	171.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.44%	9.33%	17.01%	21.50%	11.75%	25.26%	46.04%	-
YoY %	-30.98%	-45.15%	-20.88%	82.98%	-53.48%	-45.13%	-	-
Horiz. %	13.99%	20.26%	36.95%	46.70%	25.52%	54.87%	100.00%	-
Total Cost	1,677,074	920,686	645,822	527,510	295,620	214,548	195,676	43.00%
YoY %	82.15%	42.56%	22.43%	78.44%	37.79%	9.64%	-	-
Horiz. %	857.07%	470.52%	330.05%	269.58%	151.08%	109.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,079,300	795,824	638,978	305,412	251,743	200,254	143,323	39.96%
YoY %	35.62%	24.55%	109.22%	21.32%	25.71%	39.72%	-	-
Horiz. %	753.05%	555.27%	445.83%	213.09%	175.65%	139.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	43,608	24,486	8,192	4,469	5,958	5,486	5,408	41.56%
YoY %	78.09%	198.90%	83.31%	-24.99%	8.60%	1.44%	-	-
Horiz. %	806.36%	452.77%	151.48%	82.64%	110.17%	101.44%	100.00%	-
Div Payout %	16.19%	12.06%	3.91%	5.51%	11.17%	22.62%	38.31%	-
YoY %	34.25%	208.44%	-29.04%	-50.67%	-50.62%	-40.96%	-	-
Horiz. %	42.26%	31.48%	10.21%	14.38%	29.16%	59.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,079,300	795,824	638,978	305,412	251,743	200,254	143,323	39.96%
YoY %	35.62%	24.55%	109.22%	21.32%	25.71%	39.72%	-	-
Horiz. %	753.05%	555.27%	445.83%	213.09%	175.65%	139.72%	100.00%	-
NOSH	545,101	408,114	409,601	372,454	148,960	137,160	135,210	26.13%
YoY %	33.57%	-0.36%	9.97%	150.04%	8.60%	1.44%	-	-
Horiz. %	403.15%	301.84%	302.94%	275.46%	110.17%	101.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	16.09%	20.52%	27.92%	14.39%	18.65%	11.47%	7.61%	-
YoY %	-21.59%	-26.50%	94.02%	-22.84%	62.60%	50.72%	-	-
Horiz. %	211.43%	269.65%	366.89%	189.09%	245.07%	150.72%	100.00%	-
ROE	24.95%	25.52%	32.81%	26.54%	21.18%	12.11%	9.85%	-
YoY %	-2.23%	-22.22%	23.62%	25.31%	74.90%	22.94%	-	-
Horiz. %	253.30%	259.09%	333.10%	269.44%	215.03%	122.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	366.65	283.84	218.74	165.45	243.94	176.70	156.64	15.21%
YoY %	29.17%	29.76%	32.21%	-32.18%	38.05%	12.81%	-	-
Horiz. %	234.07%	181.21%	139.65%	105.62%	155.73%	112.81%	100.00%	-
EPS	49.40	49.76	51.18	21.76	35.80	17.68	10.44	29.53%
YoY %	-0.72%	-2.77%	135.20%	-39.22%	102.49%	69.35%	-	-
Horiz. %	473.18%	476.63%	490.23%	208.43%	342.91%	169.35%	100.00%	-
DPS	8.00	6.00	2.00	1.20	4.00	4.00	4.00	12.23%
YoY %	33.33%	200.00%	66.67%	-70.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	150.00%	50.00%	30.00%	100.00%	100.00%	100.00%	-
NAPS	1.98	1.95	1.56	0.82	1.69	1.46	1.06	10.96%
YoY %	1.54%	25.00%	90.24%	-51.48%	15.75%	37.74%	-	-
Horiz. %	186.79%	183.96%	147.17%	77.36%	159.43%	137.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 372,419
RPS	75.21	43.59	33.72	23.19	13.67	9.12	7.97	45.31%
YoY %	72.54%	29.27%	45.41%	69.64%	49.89%	14.43%	-	-
Horiz. %	943.66%	546.93%	423.09%	290.97%	171.52%	114.43%	100.00%	-
EPS	10.13	7.64	7.89	3.05	2.01	0.91	0.53	63.44%
YoY %	32.59%	-3.17%	158.69%	51.74%	120.88%	71.70%	-	-
Horiz. %	1,911.32%	1,441.51%	1,488.68%	575.47%	379.25%	171.70%	100.00%	-
DPS	1.64	0.92	0.31	0.17	0.22	0.21	0.20	41.95%
YoY %	78.26%	196.77%	82.35%	-22.73%	4.76%	5.00%	-	-
Horiz. %	820.00%	460.00%	155.00%	85.00%	110.00%	105.00%	100.00%	-
NAPS	0.4061	0.2995	0.2405	0.1149	0.0947	0.0754	0.0539	39.97%
YoY %	35.59%	24.53%	109.31%	21.33%	25.60%	39.89%	-	-
Horiz. %	753.43%	555.66%	446.20%	213.17%	175.70%	139.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.73	3.37	3.77	1.12	2.57	3.39	0.76	-
P/RPS	0.74	1.19	1.72	0.68	1.05	1.92	0.49	7.10%
YoY %	-37.82%	-30.81%	152.94%	-35.24%	-45.31%	291.84%	-	-
Horiz. %	151.02%	242.86%	351.02%	138.78%	214.29%	391.84%	100.00%	-
P/EPS	5.53	6.77	7.37	5.15	7.18	19.17	7.28	-4.47%
YoY %	-18.32%	-8.14%	43.11%	-28.27%	-62.55%	163.32%	-	-
Horiz. %	75.96%	92.99%	101.24%	70.74%	98.63%	263.32%	100.00%	-
EY	18.10	14.77	13.58	19.43	13.93	5.22	13.74	4.69%
YoY %	22.55%	8.76%	-30.11%	39.48%	166.86%	-62.01%	-	-
Horiz. %	131.73%	107.50%	98.84%	141.41%	101.38%	37.99%	100.00%	-
DY	2.93	1.78	0.53	1.07	1.56	1.18	5.26	-9.28%
YoY %	64.61%	235.85%	-50.47%	-31.41%	32.20%	-77.57%	-	-
Horiz. %	55.70%	33.84%	10.08%	20.34%	29.66%	22.43%	100.00%	-
P/NAPS	1.38	1.73	2.42	1.37	1.52	2.32	0.72	11.44%
YoY %	-20.23%	-28.51%	76.64%	-9.87%	-34.48%	222.22%	-	-
Horiz. %	191.67%	240.28%	336.11%	190.28%	211.11%	322.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	25/08/10	26/08/09	26/08/08	28/08/07	21/08/06	-
Price	2.73	2.75	3.11	2.59	0.98	2.60	0.75	-
P/RPS	0.74	0.97	1.42	1.57	0.40	1.47	0.48	7.47%
YoY %	-23.71%	-31.69%	-9.55%	292.50%	-72.79%	206.25%	-	-
Horiz. %	154.17%	202.08%	295.83%	327.08%	83.33%	306.25%	100.00%	-
P/EPS	5.53	5.53	6.08	11.90	2.74	14.71	7.18	-4.25%
YoY %	0.00%	-9.05%	-48.91%	334.31%	-81.37%	104.87%	-	-
Horiz. %	77.02%	77.02%	84.68%	165.74%	38.16%	204.87%	100.00%	-
EY	18.10	18.09	16.46	8.40	36.53	6.80	13.92	4.46%
YoY %	0.06%	9.90%	95.95%	-77.01%	437.21%	-51.15%	-	-
Horiz. %	130.03%	129.96%	118.25%	60.34%	262.43%	48.85%	100.00%	-
DY	2.93	2.18	0.64	0.46	4.08	1.54	5.33	-9.48%
YoY %	34.40%	240.62%	39.13%	-88.73%	164.94%	-71.11%	-	-
Horiz. %	54.97%	40.90%	12.01%	8.63%	76.55%	28.89%	100.00%	-
P/NAPS	1.38	1.41	1.99	3.16	0.58	1.78	0.71	11.70%
YoY %	-2.13%	-29.15%	-37.03%	444.83%	-67.42%	150.70%	-	-
Horiz. %	194.37%	198.59%	280.28%	445.07%	81.69%	250.70%	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