[MUDAJYA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	852,184	677,610	392,208	270,693	247,813	309,661	362,298	15.31%
YoY %	25.76%	72.77%	44.89%	9.23%	-19.97%	-14.53%	-	-
Horiz. %	235.22%	187.03%	108.26%	74.72%	68.40%	85.47%	100.00%	-
PBT	283,180	142,201	68,912	37,776	31,028	26,960	35,160	41.55%
YoY %	99.14%	106.35%	82.42%	21.75%	15.09%	-23.32%	-	-
Horiz. %	805.40%	404.44%	196.00%	107.44%	88.25%	76.68%	100.00%	-
Tax	-48,369	-28,942	-9,112	-7,330	-13,432	-8,936	-10,690	28.59%
YoY %	-67.12%	-217.63%	-24.31%	45.43%	-50.31%	16.41%	-	-
Horiz. %	452.47%	270.74%	85.24%	68.57%	125.65%	83.59%	100.00%	-
NP	234,810	113,258	59,800	30,445	17,596	18,024	24,469	45.75%
YoY %	107.32%	89.39%	96.42%	73.02%	-2.37%	-26.34%	-	-
Horiz. %	959.62%	462.86%	244.39%	124.42%	71.91%	73.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,816	101,125	46,334	27,614	15,592	15,340	24,469	42.11%
YoY %	99.57%	118.25%	67.79%	77.10%	1.64%	-37.31%	-	-
Horiz. %	824.78%	413.28%	189.36%	112.85%	63.72%	62.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	20.35%	13.22%	19.40%	43.29%	33.15%	30.40%	-
YoY %	-16.07%	53.93%	-31.86%	-55.19%	30.59%	9.05%	-	-
Horiz. %	56.18%	66.94%	43.49%	63.82%	142.40%	109.05%	100.00%	-
Total Cost	617,373	564,352	332,408	240,248	230,217	291,637	337,829	10.56%
YoY %	9.40%	69.78%	38.36%	4.36%	-21.06%	-13.67%	-	-
Horiz. %	182.75%	167.05%	98.40%	71.12%	68.15%	86.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	667,352	338,988	261,566	211,768	145,837	140,072	122,863	32.56%
YoY %	96.87%	29.60%	23.52%	45.21%	4.12%	14.01%	-	-
Horiz. %	543.17%	275.91%	212.89%	172.36%	118.70%	114.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	13,647	7,946	8,967	7,529	7,201	7,252	5,173	17.53%
YoY %	71.75%	-11.39%	19.10%	4.55%	-0.70%	40.19%	-	-
Horiz. %	263.81%	153.61%	173.34%	145.54%	139.20%	140.19%	100.00%	-
Div Payout %	6.76%	7.86%	19.35%	27.27%	46.19%	47.28%	21.14%	-
YoY %	-13.99%	-59.38%	-29.04%	-40.96%	-2.31%	123.65%	-	-
Horiz. %	31.98%	37.18%	91.53%	129.00%	218.50%	223.65%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	667,352	338,988	261,566	211,768	145,837	140,072	122,863	32.56%
YoY %	96.87%	29.60%	23.52%	45.21%	4.12%	14.01%	-	-
Horiz. %	543.17%	275.91%	212.89%	172.36%	118.70%	114.01%	100.00%	-
NOSH	409,418	372,514	373,666	141,179	135,034	135,992	129,330	21.16%
YoY %	9.91%	-0.31%	164.68%	4.55%	-0.70%	5.15%	-	-
Horiz. %	316.57%	288.03%	288.92%	109.16%	104.41%	105.15%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	27.55%	16.71%	15.25%	11.25%	7.10%	5.82%	6.75%	-
YoY %	64.87%	9.57%	35.56%	58.45%	21.99%	-13.78%	-	-
Horiz. %	408.15%	247.56%	225.93%	166.67%	105.19%	86.22%	100.00%	-
ROE	30.24%	29.83%	17.71%	13.04%	10.69%	10.95%	19.92%	-
YoY %	1.37%	68.44%	35.81%	21.98%	-2.37%	-45.03%	-	-
Horiz. %	151.81%	149.75%	88.91%	65.46%	53.66%	54.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	208.15	181.90	104.96	191.74	183.52	227.70	280.13	-4.82%
YoY %	14.43%	73.30%	-45.26%	4.48%	-19.40%	-18.72%	-	-
Horiz. %	74.30%	64.93%	37.47%	68.45%	65.51%	81.28%	100.00%	-
EPS	49.29	27.15	12.40	19.56	11.55	11.28	18.92	17.29%
YoY %	81.55%	118.95%	-36.61%	69.35%	2.39%	-40.38%	-	-
Horiz. %	260.52%	143.50%	65.54%	103.38%	61.05%	59.62%	100.00%	-
DPS	3.33	2.13	2.40	5.33	5.33	5.33	4.00	-3.00%
YoY %	56.34%	-11.25%	-54.97%	0.00%	0.00%	33.25%	-	-
Horiz. %	83.25%	53.25%	60.00%	133.25%	133.25%	133.25%	100.00%	-
NAPS	1.63	0.91	0.70	1.50	1.08	1.03	0.95	9.41%
YoY %	79.12%	30.00%	-53.33%	38.89%	4.85%	8.42%	-	-
Horiz. %	171.58%	95.79%	73.68%	157.89%	113.68%	108.42%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 141,217
RPS	32.07	25.50	14.76	10.19	9.33	11.65	13.63	15.32%
YoY %	25.76%	72.76%	44.85%	9.22%	-19.91%	-14.53%	-	-
Horiz. %	235.29%	187.09%	108.29%	74.76%	68.45%	85.47%	100.00%	-
EPS	7.59	3.81	1.74	1.04	0.59	0.58	0.92	42.12%
YoY %	99.21%	118.97%	67.31%	76.27%	1.72%	-36.96%	-	-
Horiz. %	825.00%	414.13%	189.13%	113.04%	64.13%	63.04%	100.00%	-
DPS	0.51	0.30	0.34	0.28	0.27	0.27	0.19	17.87%
YoY %	70.00%	-11.76%	21.43%	3.70%	0.00%	42.11%	-	-
Horiz. %	268.42%	157.89%	178.95%	147.37%	142.11%	142.11%	100.00%	-
NAPS	0.2511	0.1276	0.0984	0.0797	0.0549	0.0527	0.0462	32.58%
YoY %	96.79%	29.67%	23.46%	45.17%	4.17%	14.07%	-	-
Horiz. %	543.51%	276.19%	212.99%	172.51%	118.83%	114.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.21	2.70	0.98	2.64	0.82	0.78	0.99	-
P/RPS	1.54	1.48	0.93	1.38	0.45	0.34	0.35	27.99%
YoY %	4.05%	59.14%	-32.61%	206.67%	32.35%	-2.86%	-	-
Horiz. %	440.00%	422.86%	265.71%	394.29%	128.57%	97.14%	100.00%	-
P/EPS	6.51	9.95	7.90	13.50	7.10	6.91	5.23	3.71%
YoY %	-34.57%	25.95%	-41.48%	90.14%	2.75%	32.12%	-	-
Horiz. %	124.47%	190.25%	151.05%	258.13%	135.76%	132.12%	100.00%	-
EY	15.36	10.05	12.65	7.41	14.08	14.46	19.11	-3.57%
YoY %	52.84%	-20.55%	70.72%	-47.37%	-2.63%	-24.33%	-	-
Horiz. %	80.38%	52.59%	66.20%	38.78%	73.68%	75.67%	100.00%	-
DY	1.04	0.79	2.45	2.02	6.50	6.84	4.04	-20.23%
YoY %	31.65%	-67.76%	21.29%	-68.92%	-4.97%	69.31%	-	-
Horiz. %	25.74%	19.55%	60.64%	50.00%	160.89%	169.31%	100.00%	-
P/NAPS	1.97	2.97	1.40	1.76	0.76	0.76	1.04	11.22%
YoY %	-33.67%	112.14%	-20.45%	131.58%	0.00%	-26.92%	-	-
Horiz. %	189.42%	285.58%	134.62%	169.23%	73.08%	73.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	11/11/09	24/11/08	13/11/07	27/11/06	23/11/05	24/11/04	-
Price	3.03	3.08	0.79	2.73	0.98	0.80	0.98	-
P/RPS	1.46	1.69	0.75	1.42	0.53	0.35	0.35	26.86%
YoY %	-13.61%	125.33%	-47.18%	167.92%	51.43%	0.00%	-	-
Horiz. %	417.14%	482.86%	214.29%	405.71%	151.43%	100.00%	100.00%	-
P/EPS	6.15	11.35	6.37	13.96	8.49	7.09	5.18	2.90%
YoY %	-45.81%	78.18%	-54.37%	64.43%	19.75%	36.87%	-	-
Horiz. %	118.73%	219.11%	122.97%	269.50%	163.90%	136.87%	100.00%	-
EY	16.27	8.81	15.70	7.16	11.78	14.10	19.31	-2.81%
YoY %	84.68%	-43.89%	119.27%	-39.22%	-16.45%	-26.98%	-	-
Horiz. %	84.26%	45.62%	81.31%	37.08%	61.00%	73.02%	100.00%	-
DY	1.10	0.69	3.04	1.95	5.44	6.67	4.08	-19.61%
YoY %	59.42%	-77.30%	55.90%	-64.15%	-18.44%	63.48%	-	-
Horiz. %	26.96%	16.91%	74.51%	47.79%	133.33%	163.48%	100.00%	-
P/NAPS	1.86	3.38	1.13	1.82	0.91	0.78	1.03	10.34%
YoY %	-44.97%	199.12%	-37.91%	100.00%	16.67%	-24.27%	-	-
Horiz. %	180.58%	328.16%	109.71%	176.70%	88.35%	75.73%	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