[MUDAJYA] YoY 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
Quarter Result
Revenue	191,153	200,104	112,470	81,841	79,960	60,828	98,143	11.74%
YoY %	-4.47%	77.92%	37.43%	2.35%	31.45%	-38.02%	-	-
Horiz. %	194.77%	203.89%	114.60%	83.39%	81.47%	61.98%	100.00%	-
PBT	61,677	50,152	13,296	9,728	8,329	5,305	8,648	38.71%
YoY %	22.98%	277.20%	36.68%	16.80%	57.00%	-38.66%	-	-
Horiz. %	713.19%	579.93%	153.75%	112.49%	96.31%	61.34%	100.00%	-
Tax	-10,643	-9,557	-2,322	-799	-3,194	-2,326	-2,328	28.81%
YoY %	-11.36%	-311.58%	-190.61%	74.98%	-37.32%	0.09%	-	-
Horiz. %	457.17%	410.52%	99.74%	34.32%	137.20%	99.91%	100.00%	-
NP	51,034	40,595	10,974	8,929	5,135	2,979	6,320	41.61%
YoY %	25.71%	269.92%	22.90%	73.89%	72.37%	-52.86%	-	-
Horiz. %	807.50%	642.33%	173.64%	141.28%	81.25%	47.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,545	35,320	8,087	8,586	4,636	2,501	6,320	39.46%
YoY %	31.78%	336.75%	-5.81%	85.20%	85.37%	-60.43%	-	-
Horiz. %	736.47%	558.86%	127.96%	135.85%	73.35%	39.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.26%	19.06%	17.46%	8.21%	38.35%	43.85%	26.92%	-
YoY %	-9.44%	9.16%	112.67%	-78.59%	-12.54%	62.89%	-	-
Horiz. %	64.12%	70.80%	64.86%	30.50%	142.46%	162.89%	100.00%	-
Total Cost	140,119	159,509	101,496	72,912	74,825	57,849	91,823	7.29%
YoY %	-12.16%	57.16%	39.20%	-2.56%	29.35%	-37.00%	-	-
Horiz. %	152.60%	173.71%	110.53%	79.40%	81.49%	63.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	667,267	339,042	257,313	211,825	145,973	140,001	129,118	31.47%
YoY %	96.81%	31.76%	21.47%	45.11%	4.27%	8.43%	-	-
Horiz. %	516.79%	262.58%	199.29%	164.06%	113.05%	108.43%	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	6,140	3,725	3,675	2,824	2,703	2,718	4,077	7.05%
YoY %	64.83%	1.36%	30.13%	4.48%	-0.55%	-33.33%	-	-
Horiz. %	150.60%	91.37%	90.14%	69.27%	66.30%	66.67%	100.00%	-
Div Payout %	13.19%	10.55%	45.45%	32.89%	58.31%	108.70%	64.52%	-
YoY %	25.02%	-76.79%	38.19%	-43.59%	-46.36%	68.47%	-	-
Horiz. %	20.44%	16.35%	70.44%	50.98%	90.38%	168.47%	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	667,267	339,042	257,313	211,825	145,973	140,001	129,118	31.47%
YoY %	96.81%	31.76%	21.47%	45.11%	4.27%	8.43%	-	-
Horiz. %	516.79%	262.58%	199.29%	164.06%	113.05%	108.43%	100.00%	-
NOSH	409,366	372,573	367,590	141,217	135,160	135,923	135,913	20.16%
YoY %	9.88%	1.36%	160.30%	4.48%	-0.56%	0.01%	-	-
Horiz. %	301.20%	274.13%	270.46%	103.90%	99.45%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	26.70%	20.29%	9.76%	10.91%	6.42%	4.90%	6.44%	-
YoY %	31.59%	107.89%	-10.54%	69.94%	31.02%	-23.91%	-	-
Horiz. %	414.60%	315.06%	151.55%	169.41%	99.69%	76.09%	100.00%	-
ROE	6.98%	10.42%	3.14%	4.05%	3.18%	1.79%	4.89%	-
YoY %	-33.01%	231.85%	-22.47%	27.36%	77.65%	-63.39%	-	-
Horiz. %	142.74%	213.09%	64.21%	82.82%	65.03%	36.61%	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	46.69	53.71	30.60	57.95	59.16	44.75	72.21	-7.00%
YoY %	-13.07%	75.52%	-47.20%	-2.05%	32.20%	-38.03%	-	-
Horiz. %	64.66%	74.38%	42.38%	80.25%	81.93%	61.97%	100.00%	-
EPS	11.37	9.48	2.20	6.08	3.43	1.84	4.65	16.06%
YoY %	19.94%	330.91%	-63.82%	77.26%	86.41%	-60.43%	-	-
Horiz. %	244.52%	203.87%	47.31%	130.75%	73.76%	39.57%	100.00%	-
DPS	1.50	1.00	1.00	2.00	2.00	2.00	3.00	-10.90%
YoY %	50.00%	0.00%	-50.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	50.00%	33.33%	33.33%	66.67%	66.67%	66.67%	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	7.19	7.53	4.23	3.08	3.01	2.29	3.69	11.75%
YoY %	-4.52%	78.01%	37.34%	2.33%	31.44%	-37.94%	-	-
Horiz. %	194.85%	204.07%	114.63%	83.47%	81.57%	62.06%	100.00%	-
EPS	1.75	1.33	0.30	0.32	0.17	0.09	0.24	39.23%
YoY %	31.58%	343.33%	-6.25%	88.24%	88.89%	-62.50%	-	-
Horiz. %	729.17%	554.17%	125.00%	133.33%	70.83%	37.50%	100.00%	-
DPS	0.23	0.14	0.14	0.11	0.10	0.10	0.15	7.38%
YoY %	64.29%	0.00%	27.27%	10.00%	0.00%	-33.33%	-	-
Horiz. %	153.33%	93.33%	93.33%	73.33%	66.67%	66.67%	100.00%	-
NAPS	0.2511	0.1276	0.0968	0.0797	0.0549	0.0527	0.0486	31.46%
YoY %	96.79%	31.82%	21.46%	45.17%	4.17%	8.44%	-	-
Horiz. %	516.67%	262.55%	199.18%	163.99%	112.96%	108.44%	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	6.87	5.03	3.20	4.56	1.39	1.74	1.37	30.81%
YoY %	36.58%	57.19%	-29.82%	228.06%	-20.11%	27.01%	-	-
Horiz. %	501.46%	367.15%	233.58%	332.85%	101.46%	127.01%	100.00%	-
P/EPS	28.23	28.48	44.55	43.42	23.91	42.39	21.29	4.81%
YoY %	-0.88%	-36.07%	2.60%	81.60%	-43.60%	99.11%	-	-
Horiz. %	132.60%	133.77%	209.25%	203.95%	112.31%	199.11%	100.00%	-
EY	3.54	3.51	2.24	2.30	4.18	2.36	4.70	-4.61%
YoY %	0.85%	56.70%	-2.61%	-44.98%	77.12%	-49.79%	-	-
Horiz. %	75.32%	74.68%	47.66%	48.94%	88.94%	50.21%	100.00%	-
DY	0.47	0.37	1.02	0.76	2.44	2.56	3.03	-26.68%
YoY %	27.03%	-63.73%	34.21%	-68.85%	-4.69%	-15.51%	-	-
Horiz. %	15.51%	12.21%	33.66%	25.08%	80.53%	84.49%	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	6.49	5.73	2.58	4.71	1.66	1.79	1.36	29.73%
YoY %	13.26%	122.09%	-45.22%	183.73%	-7.26%	31.62%	-	-
Horiz. %	477.21%	421.32%	189.71%	346.32%	122.06%	131.62%	100.00%	-
P/EPS	26.65	32.49	35.91	44.90	28.57	43.48	21.08	3.98%
YoY %	-17.97%	-9.52%	-20.02%	57.16%	-34.29%	106.26%	-	-
Horiz. %	126.42%	154.13%	170.35%	213.00%	135.53%	206.26%	100.00%	-
EY	3.75	3.08	2.78	2.23	3.50	2.30	4.74	-3.82%
YoY %	21.75%	10.79%	24.66%	-36.29%	52.17%	-51.48%	-	-
Horiz. %	79.11%	64.98%	58.65%	47.05%	73.84%	48.52%	100.00%	-
DY	0.50	0.32	1.27	0.73	2.04	2.50	3.06	-26.05%
YoY %	56.25%	-74.80%	73.97%	-64.22%	-18.40%	-18.30%	-	-
Horiz. %	16.34%	10.46%	41.50%	23.86%	66.67%	81.70%	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