[MUDAJYA] YoY TTM 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
TTM Result
Revenue	1,767,171	1,000,638	859,852	548,800	334,488	301,212	227,595	40.67%
YoY %	76.60%	16.37%	56.68%	64.07%	11.05%	32.35%	-	-
Horiz. %	776.45%	439.66%	377.80%	241.13%	146.97%	132.35%	100.00%	-
PBT	334,698	266,952	259,890	83,632	61,142	35,207	24,058	55.02%
YoY %	25.38%	2.72%	210.75%	36.78%	73.66%	46.34%	-	-
Horiz. %	1,391.21%	1,109.62%	1,080.26%	347.63%	254.14%	146.34%	100.00%	-
Tax	-15,852	-35,081	-43,907	-15,823	-6,147	-10,339	-11,811	5.02%
YoY %	54.81%	20.10%	-177.49%	-157.41%	40.55%	12.46%	-	-
Horiz. %	134.21%	297.02%	371.75%	133.97%	52.04%	87.54%	100.00%	-
NP	318,846	231,871	215,983	67,809	54,995	24,868	12,247	72.07%
YoY %	37.51%	7.36%	218.52%	23.30%	121.15%	103.05%	-	-
Horiz. %	2,603.46%	1,893.29%	1,763.56%	553.68%	449.05%	203.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	264,133	205,175	181,192	58,976	44,679	21,322	10,372	71.44%
YoY %	28.74%	13.24%	207.23%	32.00%	109.54%	105.57%	-	-
Horiz. %	2,546.60%	1,978.16%	1,746.93%	568.61%	430.77%	205.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.74%	13.14%	16.89%	18.92%	10.05%	29.37%	49.09%	-
YoY %	-63.93%	-22.20%	-10.73%	88.26%	-65.78%	-40.17%	-	-
Horiz. %	9.66%	26.77%	34.41%	38.54%	20.47%	59.83%	100.00%	-
Total Cost	1,448,325	768,767	643,869	480,991	279,493	276,344	215,348	37.34%
YoY %	88.40%	19.40%	33.86%	72.09%	1.14%	28.32%	-	-
Horiz. %	672.55%	356.99%	298.99%	223.36%	129.79%	128.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,079,314	408,219	638,869	305,383	252,367	200,098	143,272	39.96%
YoY %	164.40%	-36.10%	109.20%	21.01%	26.12%	39.66%	-	-
Horiz. %	753.33%	284.93%	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	66,921	42,894	19,368	11,503	11,525	9,480	8,131	42.04%
YoY %	56.01%	121.47%	68.37%	-0.19%	21.57%	16.59%	-	-
Horiz. %	823.04%	527.54%	238.20%	141.47%	141.74%	116.59%	100.00%	-
Div Payout %	25.34%	20.91%	10.69%	19.51%	25.80%	44.46%	78.40%	-
YoY %	21.19%	95.60%	-45.21%	-24.38%	-41.97%	-43.29%	-	-
Horiz. %	32.32%	26.67%	13.64%	24.89%	32.91%	56.71%	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	408,219	638,869	305,383	252,367	200,098	143,272	39.96%
YoY %	164.40%	-36.10%	109.20%	21.01%	26.12%	39.66%	-	-
Horiz. %	753.33%	284.93%	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	18.04%	23.17%	25.12%	12.36%	16.44%	8.26%	5.38%	-
YoY %	-22.14%	-7.76%	103.24%	-24.82%	99.03%	53.53%	-	-
Horiz. %	335.32%	430.67%	466.91%	229.74%	305.58%	153.53%	100.00%	-
ROE	24.47%	50.26%	28.36%	19.31%	17.70%	10.66%	7.24%	-
YoY %	-51.31%	77.22%	46.87%	9.10%	66.04%	47.24%	-	-
Horiz. %	337.98%	694.20%	391.71%	266.71%	244.48%	147.24%	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	324.19	245.12	209.96	147.36	223.99	219.78	168.39	11.52%
YoY %	32.26%	16.75%	42.48%	-34.21%	1.92%	30.52%	-	-
Horiz. %	192.52%	145.57%	124.69%	87.51%	133.02%	130.52%	100.00%	-
EPS	48.46	50.26	44.24	15.84	29.92	15.56	7.67	35.92%
YoY %	-3.58%	13.61%	179.29%	-47.06%	92.29%	102.87%	-	-
Horiz. %	631.81%	655.28%	576.79%	206.52%	390.09%	202.87%	100.00%	-
DPS	12.28	10.50	4.73	3.10	7.72	6.92	6.00	12.66%
YoY %	16.95%	121.99%	52.58%	-59.84%	11.56%	15.33%	-	-
Horiz. %	204.67%	175.00%	78.83%	51.67%	128.67%	115.33%	100.00%	-
NAPS	1.98	1.00	1.56	0.82	1.69	1.46	1.06	10.96%
YoY %	98.00%	-35.90%	90.24%	-51.48%	15.75%	37.74%	-	-
Horiz. %	186.79%	94.34%	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	94.09	53.28	45.78	29.22	17.81	16.04	12.12	40.67%
YoY %	76.60%	16.38%	56.67%	64.07%	11.03%	32.34%	-	-
Horiz. %	776.32%	439.60%	377.72%	241.09%	146.95%	132.34%	100.00%	-
EPS	14.06	10.92	9.65	3.14	2.38	1.14	0.55	71.54%
YoY %	28.75%	13.16%	207.32%	31.93%	108.77%	107.27%	-	-
Horiz. %	2,556.36%	1,985.45%	1,754.55%	570.91%	432.73%	207.27%	100.00%	-
DPS	3.56	2.28	1.03	0.61	0.61	0.50	0.43	42.18%
YoY %	56.14%	121.36%	68.85%	0.00%	22.00%	16.28%	-	-
Horiz. %	827.91%	530.23%	239.53%	141.86%	141.86%	116.28%	100.00%	-
NAPS	0.5747	0.2174	0.3402	0.1626	0.1344	0.1065	0.0763	39.96%
YoY %	164.35%	-36.10%	109.23%	20.98%	26.20%	39.58%	-	-
Horiz. %	753.21%	284.93%	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	0.84	1.37	1.80	0.76	1.15	1.54	0.45	10.95%
YoY %	-38.69%	-23.89%	136.84%	-33.91%	-25.32%	242.22%	-	-
Horiz. %	186.67%	304.44%	400.00%	168.89%	255.56%	342.22%	100.00%	-
P/EPS	5.63	6.71	8.52	7.07	8.59	21.79	9.90	-8.97%
YoY %	-16.10%	-21.24%	20.51%	-17.69%	-60.58%	120.10%	-	-
Horiz. %	56.87%	67.78%	86.06%	71.41%	86.77%	220.10%	100.00%	-
EY	17.75	14.91	11.74	14.14	11.64	4.59	10.10	9.84%
YoY %	19.05%	27.00%	-16.97%	21.48%	153.59%	-54.55%	-	-
Horiz. %	175.74%	147.62%	116.24%	140.00%	115.25%	45.45%	100.00%	-
DY	4.50	3.12	1.25	2.77	3.00	2.04	7.89	-8.92%
YoY %	44.23%	149.60%	-54.87%	-7.67%	47.06%	-74.14%	-	-
Horiz. %	57.03%	39.54%	15.84%	35.11%	38.02%	25.86%	100.00%	-
P/NAPS	1.38	3.37	2.42	1.37	1.52	2.32	0.72	11.44%
YoY %	-59.05%	39.26%	76.64%	-9.87%	-34.48%	222.22%	-	-
Horiz. %	191.67%	468.06%	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	0.84	1.12	1.48	1.76	0.44	1.18	0.45	10.95%
YoY %	-25.00%	-24.32%	-15.91%	300.00%	-62.71%	162.22%	-	-
Horiz. %	186.67%	248.89%	328.89%	391.11%	97.78%	262.22%	100.00%	-
P/EPS	5.63	5.47	7.03	16.36	3.28	16.71	9.77	-8.76%
YoY %	2.93%	-22.19%	-57.03%	398.78%	-80.37%	71.03%	-	-
Horiz. %	57.63%	55.99%	71.95%	167.45%	33.57%	171.03%	100.00%	-
EY	17.75	18.28	14.23	6.11	30.53	5.98	10.23	9.61%
YoY %	-2.90%	28.46%	132.90%	-79.99%	410.54%	-41.54%	-	-
Horiz. %	173.51%	178.69%	139.10%	59.73%	298.44%	58.46%	100.00%	-
DY	4.50	3.82	1.52	1.20	7.88	2.66	8.00	-9.13%
YoY %	17.80%	151.32%	26.67%	-84.77%	196.24%	-66.75%	-	-
Horiz. %	56.25%	47.75%	19.00%	15.00%	98.50%	33.25%	100.00%	-
P/NAPS	1.38	2.75	1.99	3.16	0.58	1.78	0.71	11.70%
YoY %	-49.82%	38.19%	-37.03%	444.83%	-67.42%	150.70%	-	-
Horiz. %	194.37%	387.32%	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