[MUDAJYA] YoY 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
Quarter Result
Revenue	558,811	356,112	208,631	182,729	101,238	64,665	58,381	45.66%
YoY %	56.92%	70.69%	14.18%	80.49%	56.56%	10.76%	-	-
Horiz. %	957.18%	609.98%	357.36%	312.99%	173.41%	110.76%	100.00%	-
PBT	77,810	78,234	73,450	36,834	18,852	10,097	8,723	43.96%
YoY %	-0.54%	6.51%	99.41%	95.39%	86.71%	15.75%	-	-
Horiz. %	892.01%	896.87%	842.03%	422.26%	216.12%	115.75%	100.00%	-
Tax	-6,371	-6,496	-13,046	-7,085	-2,147	-2,357	-3,513	10.42%
YoY %	1.92%	50.21%	-84.14%	-230.00%	8.91%	32.91%	-	-
Horiz. %	181.35%	184.91%	371.36%	201.68%	61.12%	67.09%	100.00%	-
NP	71,439	71,738	60,404	29,749	16,705	7,740	5,210	54.64%
YoY %	-0.42%	18.76%	103.05%	78.08%	115.83%	48.56%	-	-
Horiz. %	1,371.19%	1,376.93%	1,159.39%	571.00%	320.63%	148.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,398	60,294	54,222	26,479	13,589	6,606	4,555	53.78%
YoY %	0.17%	11.20%	104.77%	94.86%	105.71%	45.03%	-	-
Horiz. %	1,325.97%	1,323.69%	1,190.38%	581.32%	298.33%	145.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.19%	8.30%	17.76%	19.23%	11.39%	23.34%	40.27%	-
YoY %	-1.33%	-53.27%	-7.64%	68.83%	-51.20%	-42.04%	-	-
Horiz. %	20.34%	20.61%	44.10%	47.75%	28.28%	57.96%	100.00%	-
Total Cost	487,372	284,374	148,227	152,980	84,533	56,925	53,171	44.61%
YoY %	71.38%	91.85%	-3.11%	80.97%	48.50%	7.06%	-	-
Horiz. %	916.61%	534.83%	278.77%	287.71%	158.98%	107.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,079,314	796,027	638,869	305,383	252,367	200,098	143,272	39.96%
YoY %	35.59%	24.60%	109.20%	21.01%	26.12%	39.66%	-	-
Horiz. %	753.33%	555.61%	445.91%	213.15%	176.15%	139.66%	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	21,804	12,246	4,095	2,234	2,986	2,741	2,703	41.57%
YoY %	78.05%	199.05%	83.30%	-25.18%	8.94%	1.41%	-	-
Horiz. %	806.66%	453.05%	151.50%	82.65%	110.47%	101.41%	100.00%	-
Div Payout %	36.10%	20.31%	7.55%	8.44%	21.98%	41.49%	59.35%	-
YoY %	77.74%	169.01%	-10.55%	-61.60%	-47.02%	-30.09%	-	-
Horiz. %	60.83%	34.22%	12.72%	14.22%	37.03%	69.91%	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	1,079,314	796,027	638,869	305,383	252,367	200,098	143,272	39.96%
YoY %	35.59%	24.60%	109.20%	21.01%	26.12%	39.66%	-	-
Horiz. %	753.33%	555.61%	445.91%	213.15%	176.15%	139.66%	100.00%	-
NOSH	545,108	408,219	409,531	372,419	149,329	137,053	135,163	26.13%
YoY %	33.53%	-0.32%	9.97%	149.39%	8.96%	1.40%	-	-
Horiz. %	403.30%	302.02%	302.99%	275.53%	110.48%	101.40%	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	12.78%	20.14%	28.95%	16.28%	16.50%	11.97%	8.92%	-
YoY %	-36.54%	-30.43%	77.83%	-1.33%	37.84%	34.19%	-	-
Horiz. %	143.27%	225.78%	324.55%	182.51%	184.98%	134.19%	100.00%	-
ROE	5.60%	7.57%	8.49%	8.67%	5.38%	3.30%	3.18%	-
YoY %	-26.02%	-10.84%	-2.08%	61.15%	63.03%	3.77%	-	-
Horiz. %	176.10%	238.05%	266.98%	272.64%	169.18%	103.77%	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	102.51	87.24	50.94	49.07	67.79	47.18	43.19	15.47%
YoY %	17.50%	71.26%	3.81%	-27.61%	43.68%	9.24%	-	-
Horiz. %	237.35%	201.99%	117.94%	113.61%	156.96%	109.24%	100.00%	-
EPS	11.08	14.77	13.24	7.11	9.10	4.82	3.37	21.91%
YoY %	-24.98%	11.56%	86.22%	-21.87%	88.80%	43.03%	-	-
Horiz. %	328.78%	438.28%	392.88%	210.98%	270.03%	143.03%	100.00%	-
DPS	4.00	3.00	1.00	0.60	2.00	2.00	2.00	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	29.75	18.96	11.11	9.73	5.39	3.44	3.11	45.64%
YoY %	56.91%	70.66%	14.18%	80.52%	56.69%	10.61%	-	-
Horiz. %	956.59%	609.65%	357.23%	312.86%	173.31%	110.61%	100.00%	-
EPS	3.22	3.21	2.89	1.41	0.72	0.35	0.24	54.08%
YoY %	0.31%	11.07%	104.96%	95.83%	105.71%	45.83%	-	-
Horiz. %	1,341.67%	1,337.50%	1,204.17%	587.50%	300.00%	145.83%	100.00%	-
DPS	1.16	0.65	0.22	0.12	0.16	0.15	0.14	42.20%
YoY %	78.46%	195.45%	83.33%	-25.00%	6.67%	7.14%	-	-
Horiz. %	828.57%	464.29%	157.14%	85.71%	114.29%	107.14%	100.00%	-
NAPS	0.5747	0.4239	0.3402	0.1626	0.1344	0.1065	0.0763	39.96%
YoY %	35.57%	24.60%	109.23%	20.98%	26.20%	39.58%	-	-
Horiz. %	753.21%	555.57%	445.87%	213.11%	176.15%	139.58%	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	2.66	3.86	7.40	2.28	3.79	7.18	1.76	7.11%
YoY %	-31.09%	-47.84%	224.56%	-39.84%	-47.21%	307.95%	-	-
Horiz. %	151.14%	219.32%	420.45%	129.55%	215.34%	407.95%	100.00%	-
P/EPS	24.64	22.82	28.47	15.75	28.24	70.33	22.55	1.48%
YoY %	7.98%	-19.85%	80.76%	-44.23%	-59.85%	211.88%	-	-
Horiz. %	109.27%	101.20%	126.25%	69.84%	125.23%	311.88%	100.00%	-
EY	4.06	4.38	3.51	6.35	3.54	1.42	4.43	-1.44%
YoY %	-7.31%	24.79%	-44.72%	79.38%	149.30%	-67.95%	-	-
Horiz. %	91.65%	98.87%	79.23%	143.34%	79.91%	32.05%	100.00%	-
DY	1.47	0.89	0.27	0.54	0.78	0.59	2.63	-9.23%
YoY %	65.17%	229.63%	-50.00%	-30.77%	32.20%	-77.57%	-	-
Horiz. %	55.89%	33.84%	10.27%	20.53%	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	2.66	3.15	6.10	5.28	1.45	5.51	1.74	7.32%
YoY %	-15.56%	-48.36%	15.53%	264.14%	-73.68%	216.67%	-	-
Horiz. %	152.87%	181.03%	350.57%	303.45%	83.33%	316.67%	100.00%	-
P/EPS	24.64	18.62	23.49	36.43	10.77	53.94	22.26	1.70%
YoY %	32.33%	-20.73%	-35.52%	238.25%	-80.03%	142.32%	-	-
Horiz. %	110.69%	83.65%	105.53%	163.66%	48.38%	242.32%	100.00%	-
EY	4.06	5.37	4.26	2.75	9.29	1.85	4.49	-1.66%
YoY %	-24.39%	26.06%	54.91%	-70.40%	402.16%	-58.80%	-	-
Horiz. %	90.42%	119.60%	94.88%	61.25%	206.90%	41.20%	100.00%	-
DY	1.47	1.09	0.32	0.23	2.04	0.77	2.67	-9.46%
YoY %	34.86%	240.62%	39.13%	-88.73%	164.94%	-71.16%	-	-
Horiz. %	55.06%	40.82%	11.99%	8.61%	76.40%	28.84%	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