[MAHJAYA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -2.55%
YoY- 124.17%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 316,896 287,701 34,964 169,059 109,530 75,211 45,771 263.68%
PBT 90,008 88,125 2,403 3,552 4,766 3,837 1,940 1194.20%
Tax -23,657 -22,916 -622 -576 -1,699 -1,061 -887 794.45%
NP 66,351 65,209 1,781 2,976 3,067 2,776 1,053 1487.48%
-
NP to SH 66,218 65,200 1,789 3,024 3,103 2,668 1,161 1385.36%
-
Tax Rate 26.28% 26.00% 25.88% 16.22% 35.65% 27.65% 45.72% -
Total Cost 250,545 222,492 33,183 166,083 106,463 72,435 44,718 215.78%
-
Net Worth 335,199 335,674 273,414 271,472 271,224 271,283 271,093 15.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 1,374 - - - -
Div Payout % - - - 45.45% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 335,199 335,674 273,414 271,472 271,224 271,283 271,093 15.21%
NOSH 273,967 274,064 275,230 274,909 274,601 275,051 276,428 -0.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.94% 22.67% 5.09% 1.76% 2.80% 3.69% 2.30% -
ROE 19.75% 19.42% 0.65% 1.11% 1.14% 0.98% 0.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 115.67 104.98 12.70 61.50 39.89 27.34 16.56 265.83%
EPS 24.17 23.79 0.65 1.10 1.13 0.97 0.42 1394.25%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.2235 1.2248 0.9934 0.9875 0.9877 0.9863 0.9807 15.90%
Adjusted Per Share Value based on latest NOSH - 263,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 115.30 104.68 12.72 61.51 39.85 27.37 16.65 263.73%
EPS 24.09 23.72 0.65 1.10 1.13 0.97 0.42 1390.95%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.2196 1.2214 0.9948 0.9878 0.9869 0.9871 0.9864 15.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.63 0.60 0.50 0.35 0.35 0.33 0.35 -
P/RPS 0.54 0.57 3.94 0.57 0.88 1.21 2.11 -59.72%
P/EPS 2.61 2.52 76.92 31.82 30.97 34.02 83.33 -90.08%
EY 38.37 39.65 1.30 3.14 3.23 2.94 1.20 909.54%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.50 0.35 0.35 0.33 0.36 26.16%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 -
Price 0.62 0.625 0.54 0.50 0.34 0.33 0.34 -
P/RPS 0.54 0.60 4.25 0.81 0.85 1.21 2.05 -58.94%
P/EPS 2.57 2.63 83.08 45.45 30.09 34.02 80.95 -89.99%
EY 38.98 38.06 1.20 2.20 3.32 2.94 1.24 898.14%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.51 0.34 0.33 0.35 28.55%

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
Post a Comment