[MUDAJYA] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	1,505,180	1,782,647	1,146,692	850,901	636,434	365,117	303,093	30.58%
YoY %	-15.56%	55.46%	34.76%	33.70%	74.31%	20.46%	-	-
Horiz. %	496.61%	588.15%	378.33%	280.74%	209.98%	120.46%	100.00%	-
PBT	213,862	317,643	285,678	271,415	120,488	64,710	36,606	34.16%
YoY %	-32.67%	11.19%	5.26%	125.26%	86.20%	76.77%	-	-
Horiz. %	584.23%	867.73%	780.41%	741.45%	329.15%	176.77%	100.00%	-
Tax	-11,044	-13,628	-29,135	-44,993	-23,058	-7,670	-7,944	5.63%
YoY %	18.96%	53.22%	35.25%	-95.13%	-200.63%	3.45%	-	-
Horiz. %	139.02%	171.55%	366.75%	566.38%	290.26%	96.55%	100.00%	-
NP	202,818	304,015	256,543	226,422	97,430	57,040	28,662	38.51%
YoY %	-33.29%	18.50%	13.30%	132.39%	70.81%	99.01%	-	-
Horiz. %	707.62%	1,060.69%	895.06%	789.97%	339.93%	199.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,483	256,387	221,631	192,417	86,209	44,180	25,272	38.08%
YoY %	-31.56%	15.68%	15.18%	123.20%	95.13%	74.82%	-	-
Horiz. %	694.38%	1,014.51%	876.98%	761.38%	341.12%	174.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.16%	4.29%	10.20%	16.58%	19.14%	11.85%	21.70%	-
YoY %	20.28%	-57.94%	-38.48%	-13.38%	61.52%	-45.39%	-	-
Horiz. %	23.78%	19.77%	47.00%	76.41%	88.20%	54.61%	100.00%	-
Total Cost	1,302,362	1,478,632	890,149	624,479	539,004	308,077	274,431	29.60%
YoY %	-11.92%	66.11%	42.54%	15.86%	74.96%	12.26%	-	-
Horiz. %	474.57%	538.80%	324.36%	227.55%	196.41%	112.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,304	1,089,842	740,920	667,267	339,042	257,313	211,825	33.85%
YoY %	11.97%	47.09%	11.04%	96.81%	31.76%	21.47%	-	-
Horiz. %	576.09%	514.50%	349.78%	315.01%	160.06%	121.47%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	59,780	55,557	48,118	21,783	11,553	12,377	9,601	35.59%
YoY %	7.60%	15.46%	120.90%	88.55%	-6.66%	28.91%	-	-
Horiz. %	622.64%	578.66%	501.18%	226.88%	120.33%	128.91%	100.00%	-
Div Payout %	34.07%	21.67%	21.71%	11.32%	13.40%	28.02%	37.99%	-
YoY %	57.22%	-0.18%	91.78%	-15.52%	-52.18%	-26.24%	-	-
Horiz. %	89.68%	57.04%	57.15%	29.80%	35.27%	73.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,220,304	1,089,842	740,920	667,267	339,042	257,313	211,825	33.85%
YoY %	11.97%	47.09%	11.04%	96.81%	31.76%	21.47%	-	-
Horiz. %	576.09%	514.50%	349.78%	315.01%	160.06%	121.47%	100.00%	-
NOSH	542,357	544,921	454,552	409,366	372,573	367,590	141,217	25.11%
YoY %	-0.47%	19.88%	11.04%	9.88%	1.36%	160.30%	-	-
Horiz. %	384.06%	385.87%	321.88%	289.88%	263.83%	260.30%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	13.47%	17.05%	22.37%	26.61%	15.31%	15.62%	9.46%	-
YoY %	-21.00%	-23.78%	-15.93%	73.81%	-1.98%	65.12%	-	-
Horiz. %	142.39%	180.23%	236.47%	281.29%	161.84%	165.12%	100.00%	-
ROE	14.38%	23.53%	29.91%	28.84%	25.43%	17.17%	11.93%	-
YoY %	-38.89%	-21.33%	3.71%	13.41%	48.11%	43.92%	-	-
Horiz. %	120.54%	197.23%	250.71%	241.74%	213.16%	143.92%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	277.53	327.14	252.27	207.86	170.82	99.33	214.63	4.37%
YoY %	-15.16%	29.68%	21.37%	21.68%	71.97%	-53.72%	-	-
Horiz. %	129.31%	152.42%	117.54%	96.85%	79.59%	46.28%	100.00%	-
EPS	32.36	47.05	48.76	47.00	23.14	12.02	17.90	10.36%
YoY %	-31.22%	-3.51%	3.74%	103.11%	92.51%	-32.85%	-	-
Horiz. %	180.78%	262.85%	272.40%	262.57%	129.27%	67.15%	100.00%	-
DPS	11.00	10.20	10.59	5.32	3.10	3.37	6.80	8.33%
YoY %	7.84%	-3.68%	99.06%	71.61%	-8.01%	-50.44%	-	-
Horiz. %	161.76%	150.00%	155.74%	78.24%	45.59%	49.56%	100.00%	-
NAPS	2.25	2.00	1.63	1.63	0.91	0.70	1.50	6.98%
YoY %	12.50%	22.70%	0.00%	79.12%	30.00%	-53.33%	-	-
Horiz. %	150.00%	133.33%	108.67%	108.67%	60.67%	46.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 409,366
RPS	80.14	94.92	61.06	45.31	33.89	19.44	16.14	30.58%
YoY %	-15.57%	55.45%	34.76%	33.70%	74.33%	20.45%	-	-
Horiz. %	496.53%	588.10%	378.31%	280.73%	209.98%	120.45%	100.00%	-
EPS	9.34	13.65	11.80	10.25	4.59	2.35	1.35	37.99%
YoY %	-31.58%	15.68%	15.12%	123.31%	95.32%	74.07%	-	-
Horiz. %	691.85%	1,011.11%	874.07%	759.26%	340.00%	174.07%	100.00%	-
DPS	3.18	2.96	2.56	1.16	0.62	0.66	0.51	35.62%
YoY %	7.43%	15.62%	120.69%	87.10%	-6.06%	29.41%	-	-
Horiz. %	623.53%	580.39%	501.96%	227.45%	121.57%	129.41%	100.00%	-
NAPS	0.6498	0.5803	0.3945	0.3553	0.1805	0.137	0.1128	33.85%
YoY %	11.98%	47.10%	11.03%	96.84%	31.75%	21.45%	-	-
Horiz. %	576.06%	514.45%	349.73%	314.98%	160.02%	121.45%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.72	2.72	1.97	3.21	2.70	0.98	2.64	-
P/RPS	0.98	0.83	0.78	1.54	1.58	0.99	1.23	-3.71%
YoY %	18.07%	6.41%	-49.35%	-2.53%	59.60%	-19.51%	-	-
Horiz. %	79.67%	67.48%	63.41%	125.20%	128.46%	80.49%	100.00%	-
P/EPS	8.41	5.78	4.04	6.83	11.67	8.15	14.75	-8.93%
YoY %	45.50%	43.07%	-40.85%	-41.47%	43.19%	-44.75%	-	-
Horiz. %	57.02%	39.19%	27.39%	46.31%	79.12%	55.25%	100.00%	-
EY	11.90	17.30	24.75	14.64	8.57	12.26	6.78	9.82%
YoY %	-31.21%	-30.10%	69.06%	70.83%	-30.10%	80.83%	-	-
Horiz. %	175.52%	255.16%	365.04%	215.93%	126.40%	180.83%	100.00%	-
DY	4.04	3.75	5.37	1.66	1.15	3.44	2.58	7.75%
YoY %	7.73%	-30.17%	223.49%	44.35%	-66.57%	33.33%	-	-
Horiz. %	156.59%	145.35%	208.14%	64.34%	44.57%	133.33%	100.00%	-
P/NAPS	1.21	1.36	1.21	1.97	2.97	1.40	1.76	-6.04%
YoY %	-11.03%	12.40%	-38.58%	-33.67%	112.14%	-20.45%	-	-
Horiz. %	68.75%	77.27%	68.75%	111.93%	168.75%	79.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	21/11/12	22/11/11	23/11/10	11/11/09	24/11/08	13/11/07	-
Price	2.80	2.58	2.15	3.03	3.08	0.79	2.73	-
P/RPS	1.01	0.79	0.85	1.46	1.80	0.80	1.27	-3.74%
YoY %	27.85%	-7.06%	-41.78%	-18.89%	125.00%	-37.01%	-	-
Horiz. %	79.53%	62.20%	66.93%	114.96%	141.73%	62.99%	100.00%	-
P/EPS	8.65	5.48	4.41	6.45	13.31	6.57	15.25	-9.00%
YoY %	57.85%	24.26%	-31.63%	-51.54%	102.59%	-56.92%	-	-
Horiz. %	56.72%	35.93%	28.92%	42.30%	87.28%	43.08%	100.00%	-
EY	11.56	18.24	22.68	15.51	7.51	15.21	6.56	9.89%
YoY %	-36.62%	-19.58%	46.23%	106.52%	-50.62%	131.86%	-	-
Horiz. %	176.22%	278.05%	345.73%	236.43%	114.48%	231.86%	100.00%	-
DY	3.93	3.95	4.92	1.76	1.01	4.26	2.49	7.89%
YoY %	-0.51%	-19.72%	179.55%	74.26%	-76.29%	71.08%	-	-
Horiz. %	157.83%	158.63%	197.59%	70.68%	40.56%	171.08%	100.00%	-
P/NAPS	1.24	1.29	1.32	1.86	3.38	1.13	1.82	-6.18%
YoY %	-3.88%	-2.27%	-29.03%	-44.97%	199.12%	-37.91%	-	-
Horiz. %	68.13%	70.88%	72.53%	102.20%	185.71%	62.09%	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