[MUDAJYA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	579,190	447,985	308,104	181,686	121,179	105,900	171,418	22.48%
YoY %	29.29%	45.40%	69.58%	49.93%	14.43%	-38.22%	-	-
Horiz. %	337.88%	261.34%	179.74%	105.99%	70.69%	61.78%	100.00%	-
PBT	131,074	150,716	56,499	38,388	18,604	14,942	14,915	43.62%
YoY %	-13.03%	166.76%	47.18%	106.34%	24.51%	0.18%	-	-
Horiz. %	878.81%	1,010.50%	378.81%	257.38%	124.73%	100.18%	100.00%	-
Tax	-12,227	-25,642	-12,150	-4,512	-4,699	-6,880	-5,911	12.87%
YoY %	52.32%	-111.05%	-169.28%	3.98%	31.70%	-16.39%	-	-
Horiz. %	206.85%	433.80%	205.55%	76.33%	79.50%	116.39%	100.00%	-
NP	118,847	125,074	44,349	33,876	13,905	8,062	9,004	53.69%
YoY %	-4.98%	182.02%	30.92%	143.62%	72.48%	-10.46%	-	-
Horiz. %	1,319.94%	1,389.09%	492.55%	376.23%	154.43%	89.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,539	104,817	40,523	26,664	12,125	7,058	9,004	49.72%
YoY %	-3.13%	158.66%	51.98%	119.91%	71.79%	-21.61%	-	-
Horiz. %	1,127.71%	1,164.12%	450.06%	296.14%	134.66%	78.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.33%	17.01%	21.50%	11.75%	25.26%	46.04%	39.63%	-
YoY %	-45.15%	-20.88%	82.98%	-53.48%	-45.13%	16.17%	-	-
Horiz. %	23.54%	42.92%	54.25%	29.65%	63.74%	116.17%	100.00%	-
Total Cost	460,343	322,911	263,755	147,810	107,274	97,838	162,414	18.95%
YoY %	42.56%	22.43%	78.44%	37.79%	9.64%	-39.76%	-	-
Horiz. %	283.44%	198.82%	162.40%	91.01%	66.05%	60.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,824	638,978	305,412	251,743	200,254	143,323	140,092	33.56%
YoY %	24.55%	109.22%	21.32%	25.71%	39.72%	2.31%	-	-
Horiz. %	568.07%	456.11%	218.01%	179.70%	142.94%	102.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	12,243	4,096	2,234	2,979	2,743	2,704	2,720	28.48%
YoY %	198.90%	83.35%	-25.01%	8.60%	1.44%	-0.59%	-	-
Horiz. %	450.11%	150.59%	82.13%	109.52%	100.85%	99.41%	100.00%	-
Div Payout %	12.06%	3.91%	5.51%	11.17%	22.62%	38.31%	30.21%	-
YoY %	208.44%	-29.04%	-50.67%	-50.62%	-40.96%	26.81%	-	-
Horiz. %	39.92%	12.94%	18.24%	36.97%	74.88%	126.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	795,824	638,978	305,412	251,743	200,254	143,323	140,092	33.56%
YoY %	24.55%	109.22%	21.32%	25.71%	39.72%	2.31%	-	-
Horiz. %	568.07%	456.11%	218.01%	179.70%	142.94%	102.31%	100.00%	-
NOSH	408,114	409,601	372,454	148,960	137,160	135,210	136,012	20.08%
YoY %	-0.36%	9.97%	150.04%	8.60%	1.44%	-0.59%	-	-
Horiz. %	300.06%	301.15%	273.84%	109.52%	100.84%	99.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	20.52%	27.92%	14.39%	18.65%	11.47%	7.61%	5.25%	-
YoY %	-26.50%	94.02%	-22.84%	62.60%	50.72%	44.95%	-	-
Horiz. %	390.86%	531.81%	274.10%	355.24%	218.48%	144.95%	100.00%	-
ROE	12.76%	16.40%	13.27%	10.59%	6.05%	4.92%	6.43%	-
YoY %	-22.20%	23.59%	25.31%	75.04%	22.97%	-23.48%	-	-
Horiz. %	198.44%	255.05%	206.38%	164.70%	94.09%	76.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	141.92	109.37	82.72	121.97	88.35	78.32	126.03	1.99%
YoY %	29.76%	32.22%	-32.18%	38.05%	12.81%	-37.86%	-	-
Horiz. %	112.61%	86.78%	65.64%	96.78%	70.10%	62.14%	100.00%	-
EPS	24.88	25.59	10.88	17.90	8.84	5.22	6.62	24.67%
YoY %	-2.77%	135.20%	-39.22%	102.49%	69.35%	-21.15%	-	-
Horiz. %	375.83%	386.56%	164.35%	270.39%	133.53%	78.85%	100.00%	-
DPS	3.00	1.00	0.60	2.00	2.00	2.00	2.00	6.98%
YoY %	200.00%	66.67%	-70.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	50.00%	30.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.95	1.56	0.82	1.69	1.46	1.06	1.03	11.21%
YoY %	25.00%	90.24%	-51.48%	15.75%	37.74%	2.91%	-	-
Horiz. %	189.32%	151.46%	79.61%	164.08%	141.75%	102.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 149,329
RPS	30.84	23.85	16.41	9.67	6.45	5.64	9.13	22.48%
YoY %	29.31%	45.34%	69.70%	49.92%	14.36%	-38.23%	-	-
Horiz. %	337.79%	261.23%	179.74%	105.91%	70.65%	61.77%	100.00%	-
EPS	5.41	5.58	2.16	1.42	0.65	0.38	0.48	49.70%
YoY %	-3.05%	158.33%	52.11%	118.46%	71.05%	-20.83%	-	-
Horiz. %	1,127.08%	1,162.50%	450.00%	295.83%	135.42%	79.17%	100.00%	-
DPS	0.65	0.22	0.12	0.16	0.15	0.14	0.14	29.14%
YoY %	195.45%	83.33%	-25.00%	6.67%	7.14%	0.00%	-	-
Horiz. %	464.29%	157.14%	85.71%	114.29%	107.14%	100.00%	100.00%	-
NAPS	0.4237	0.3402	0.1626	0.134	0.1066	0.0763	0.0746	33.55%
YoY %	24.54%	109.23%	21.34%	25.70%	39.71%	2.28%	-	-
Horiz. %	567.96%	456.03%	217.96%	179.62%	142.90%	102.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.37	3.77	1.12	2.57	3.39	0.76	0.77	-
P/RPS	2.37	3.45	1.35	2.11	3.84	0.97	0.61	25.36%
YoY %	-31.30%	155.56%	-36.02%	-45.05%	295.88%	59.02%	-	-
Horiz. %	388.52%	565.57%	221.31%	345.90%	629.51%	159.02%	100.00%	-
P/EPS	13.55	14.73	10.29	14.36	38.35	14.56	11.63	2.57%
YoY %	-8.01%	43.15%	-28.34%	-62.56%	163.39%	25.19%	-	-
Horiz. %	116.51%	126.66%	88.48%	123.47%	329.75%	125.19%	100.00%	-
EY	7.38	6.79	9.71	6.96	2.61	6.87	8.60	-2.51%
YoY %	8.69%	-30.07%	39.51%	166.67%	-62.01%	-20.12%	-	-
Horiz. %	85.81%	78.95%	112.91%	80.93%	30.35%	79.88%	100.00%	-
DY	0.89	0.27	0.54	0.78	0.59	2.63	2.60	-16.35%
YoY %	229.63%	-50.00%	-30.77%	32.20%	-77.57%	1.15%	-	-
Horiz. %	34.23%	10.38%	20.77%	30.00%	22.69%	101.15%	100.00%	-
P/NAPS	1.73	2.42	1.37	1.52	2.32	0.72	0.75	14.93%
YoY %	-28.51%	76.64%	-9.87%	-34.48%	222.22%	-4.00%	-	-
Horiz. %	230.67%	322.67%	182.67%	202.67%	309.33%	96.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/08/10	26/08/09	26/08/08	28/08/07	21/08/06	24/08/05	-
Price	2.75	3.11	2.59	0.98	2.60	0.75	0.86	-
P/RPS	1.94	2.84	3.13	0.80	2.94	0.96	0.68	19.08%
YoY %	-31.69%	-9.27%	291.25%	-72.79%	206.25%	41.18%	-	-
Horiz. %	285.29%	417.65%	460.29%	117.65%	432.35%	141.18%	100.00%	-
P/EPS	11.05	12.15	23.81	5.47	29.41	14.37	12.99	-2.65%
YoY %	-9.05%	-48.97%	335.28%	-81.40%	104.66%	10.62%	-	-
Horiz. %	85.07%	93.53%	183.29%	42.11%	226.40%	110.62%	100.00%	-
EY	9.05	8.23	4.20	18.27	3.40	6.96	7.70	2.72%
YoY %	9.96%	95.95%	-77.01%	437.35%	-51.15%	-9.61%	-	-
Horiz. %	117.53%	106.88%	54.55%	237.27%	44.16%	90.39%	100.00%	-
DY	1.09	0.32	0.23	2.04	0.77	2.67	2.33	-11.88%
YoY %	240.62%	39.13%	-88.73%	164.94%	-71.16%	14.59%	-	-
Horiz. %	46.78%	13.73%	9.87%	87.55%	33.05%	114.59%	100.00%	-
P/NAPS	1.41	1.99	3.16	0.58	1.78	0.71	0.83	9.22%
YoY %	-29.15%	-37.03%	444.83%	-67.42%	150.70%	-14.46%	-	-
Horiz. %	169.88%	239.76%	380.72%	69.88%	214.46%	85.54%	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