[MUDAJYA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,619,974	1,998,604	1,158,380	895,970	616,208	363,372	242,358	37.20%
YoY %	-18.94%	72.53%	29.29%	45.40%	69.58%	49.93%	-	-
Horiz. %	668.42%	824.65%	477.96%	369.69%	254.26%	149.93%	100.00%	-
PBT	226,144	343,648	262,148	301,432	112,998	76,776	37,208	35.05%
YoY %	-34.19%	31.09%	-13.03%	166.76%	47.18%	106.34%	-	-
Horiz. %	607.78%	923.59%	704.55%	810.13%	303.69%	206.34%	100.00%	-
Tax	-14,966	-22,118	-24,454	-51,284	-24,300	-9,024	-9,398	8.05%
YoY %	32.34%	9.55%	52.32%	-111.05%	-169.28%	3.98%	-	-
Horiz. %	159.25%	235.35%	260.20%	545.69%	258.57%	96.02%	100.00%	-
NP	211,178	321,530	237,694	250,148	88,698	67,752	27,810	40.15%
YoY %	-34.32%	35.27%	-4.98%	182.02%	30.92%	143.62%	-	-
Horiz. %	759.36%	1,156.17%	854.71%	899.49%	318.94%	243.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,496	269,280	203,078	209,634	81,046	53,328	24,250	39.16%
YoY %	-34.46%	32.60%	-3.13%	158.66%	51.98%	119.91%	-	-
Horiz. %	727.82%	1,110.43%	837.44%	864.47%	334.21%	219.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.62%	6.44%	9.33%	17.01%	21.50%	11.75%	25.26%	-
YoY %	2.80%	-30.98%	-45.15%	-20.88%	82.98%	-53.48%	-	-
Horiz. %	26.21%	25.49%	36.94%	67.34%	85.11%	46.52%	100.00%	-
Total Cost	1,408,796	1,677,074	920,686	645,822	527,510	295,620	214,548	36.80%
YoY %	-16.00%	82.15%	42.56%	22.43%	78.44%	37.79%	-	-
Horiz. %	656.63%	781.68%	429.13%	301.02%	245.87%	137.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,194,007	1,079,300	795,824	638,978	305,412	251,743	200,254	34.62%
YoY %	10.63%	35.62%	24.55%	109.22%	21.32%	25.71%	-	-
Horiz. %	596.25%	538.97%	397.41%	319.08%	152.51%	125.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	32,563	43,608	24,486	8,192	4,469	5,958	5,486	34.52%
YoY %	-25.33%	78.09%	198.90%	83.31%	-24.99%	8.60%	-	-
Horiz. %	593.57%	794.90%	446.34%	149.33%	81.46%	108.60%	100.00%	-
Div Payout %	18.45%	16.19%	12.06%	3.91%	5.51%	11.17%	22.62%	-
YoY %	13.96%	34.25%	208.44%	-29.04%	-50.67%	-50.62%	-	-
Horiz. %	81.56%	71.57%	53.32%	17.29%	24.36%	49.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,194,007	1,079,300	795,824	638,978	305,412	251,743	200,254	34.62%
YoY %	10.63%	35.62%	24.55%	109.22%	21.32%	25.71%	-	-
Horiz. %	596.25%	538.97%	397.41%	319.08%	152.51%	125.71%	100.00%	-
NOSH	542,730	545,101	408,114	409,601	372,454	148,960	137,160	25.73%
YoY %	-0.43%	33.57%	-0.36%	9.97%	150.04%	8.60%	-	-
Horiz. %	395.69%	397.42%	297.55%	298.63%	271.55%	108.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	13.04%	16.09%	20.52%	27.92%	14.39%	18.65%	11.47%	-
YoY %	-18.96%	-21.59%	-26.50%	94.02%	-22.84%	62.60%	-	-
Horiz. %	113.69%	140.28%	178.90%	243.42%	125.46%	162.60%	100.00%	-
ROE	14.78%	24.95%	25.52%	32.81%	26.54%	21.18%	12.11%	-
YoY %	-40.76%	-2.23%	-22.22%	23.62%	25.31%	74.90%	-	-
Horiz. %	122.05%	206.03%	210.73%	270.93%	219.16%	174.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	298.49	366.65	283.84	218.74	165.45	243.94	176.70	9.12%
YoY %	-18.59%	29.17%	29.76%	32.21%	-32.18%	38.05%	-	-
Horiz. %	168.92%	207.50%	160.63%	123.79%	93.63%	138.05%	100.00%	-
EPS	32.52	49.40	49.76	51.18	21.76	35.80	17.68	10.68%
YoY %	-34.17%	-0.72%	-2.77%	135.20%	-39.22%	102.49%	-	-
Horiz. %	183.94%	279.41%	281.45%	289.48%	123.08%	202.49%	100.00%	-
DPS	6.00	8.00	6.00	2.00	1.20	4.00	4.00	6.98%
YoY %	-25.00%	33.33%	200.00%	66.67%	-70.00%	0.00%	-	-
Horiz. %	150.00%	200.00%	150.00%	50.00%	30.00%	100.00%	100.00%	-
NAPS	2.20	1.98	1.95	1.56	0.82	1.69	1.46	7.06%
YoY %	11.11%	1.54%	25.00%	90.24%	-51.48%	15.75%	-	-
Horiz. %	150.68%	135.62%	133.56%	106.85%	56.16%	115.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 409,531
RPS	60.96	75.21	43.59	33.72	23.19	13.67	9.12	37.20%
YoY %	-18.95%	72.54%	29.27%	45.41%	69.64%	49.89%	-	-
Horiz. %	668.42%	824.67%	477.96%	369.74%	254.28%	149.89%	100.00%	-
EPS	6.64	10.13	7.64	7.89	3.05	2.01	0.91	39.22%
YoY %	-34.45%	32.59%	-3.17%	158.69%	51.74%	120.88%	-	-
Horiz. %	729.67%	1,113.19%	839.56%	867.03%	335.16%	220.88%	100.00%	-
DPS	1.23	1.64	0.92	0.31	0.17	0.22	0.21	34.22%
YoY %	-25.00%	78.26%	196.77%	82.35%	-22.73%	4.76%	-	-
Horiz. %	585.71%	780.95%	438.10%	147.62%	80.95%	104.76%	100.00%	-
NAPS	0.4493	0.4061	0.2995	0.2405	0.1149	0.0947	0.0754	34.60%
YoY %	10.64%	35.59%	24.53%	109.31%	21.33%	25.60%	-	-
Horiz. %	595.89%	538.59%	397.21%	318.97%	152.39%	125.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.60	2.73	3.37	3.77	1.12	2.57	3.39	-
P/RPS	0.87	0.74	1.19	1.72	0.68	1.05	1.92	-12.34%
YoY %	17.57%	-37.82%	-30.81%	152.94%	-35.24%	-45.31%	-	-
Horiz. %	45.31%	38.54%	61.98%	89.58%	35.42%	54.69%	100.00%	-
P/EPS	8.00	5.53	6.77	7.37	5.15	7.18	19.17	-13.54%
YoY %	44.67%	-18.32%	-8.14%	43.11%	-28.27%	-62.55%	-	-
Horiz. %	41.73%	28.85%	35.32%	38.45%	26.86%	37.45%	100.00%	-
EY	12.51	18.10	14.77	13.58	19.43	13.93	5.22	15.66%
YoY %	-30.88%	22.55%	8.76%	-30.11%	39.48%	166.86%	-	-
Horiz. %	239.66%	346.74%	282.95%	260.15%	372.22%	266.86%	100.00%	-
DY	2.31	2.93	1.78	0.53	1.07	1.56	1.18	11.83%
YoY %	-21.16%	64.61%	235.85%	-50.47%	-31.41%	32.20%	-	-
Horiz. %	195.76%	248.31%	150.85%	44.92%	90.68%	132.20%	100.00%	-
P/NAPS	1.18	1.38	1.73	2.42	1.37	1.52	2.32	-10.64%
YoY %	-14.49%	-20.23%	-28.51%	76.64%	-9.87%	-34.48%	-	-
Horiz. %	50.86%	59.48%	74.57%	104.31%	59.05%	65.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	27/08/12	23/08/11	25/08/10	26/08/09	26/08/08	28/08/07	-
Price	2.59	2.73	2.75	3.11	2.59	0.98	2.60	-
P/RPS	0.87	0.74	0.97	1.42	1.57	0.40	1.47	-8.36%
YoY %	17.57%	-23.71%	-31.69%	-9.55%	292.50%	-72.79%	-	-
Horiz. %	59.18%	50.34%	65.99%	96.60%	106.80%	27.21%	100.00%	-
P/EPS	7.96	5.53	5.53	6.08	11.90	2.74	14.71	-9.72%
YoY %	43.94%	0.00%	-9.05%	-48.91%	334.31%	-81.37%	-	-
Horiz. %	54.11%	37.59%	37.59%	41.33%	80.90%	18.63%	100.00%	-
EY	12.56	18.10	18.09	16.46	8.40	36.53	6.80	10.75%
YoY %	-30.61%	0.06%	9.90%	95.95%	-77.01%	437.21%	-	-
Horiz. %	184.71%	266.18%	266.03%	242.06%	123.53%	537.21%	100.00%	-
DY	2.32	2.93	2.18	0.64	0.46	4.08	1.54	7.06%
YoY %	-20.82%	34.40%	240.62%	39.13%	-88.73%	164.94%	-	-
Horiz. %	150.65%	190.26%	141.56%	41.56%	29.87%	264.94%	100.00%	-
P/NAPS	1.18	1.38	1.41	1.99	3.16	0.58	1.78	-6.61%
YoY %	-14.49%	-2.13%	-29.15%	-37.03%	444.83%	-67.42%	-	-
Horiz. %	66.29%	77.53%	79.21%	111.80%	177.53%	32.58%	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