[MAHJAYA] QoQ TTM 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- -16.54%
YoY- 112.08%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 376,610 381,734 158,437 169,244 165,549 159,168 165,206 73.29%
PBT 88,614 87,660 3,835 3,372 3,201 2,702 1,209 1655.98%
Tax -22,514 -22,411 -291 -556 27 -339 -336 1553.94%
NP 66,100 65,249 3,544 2,816 3,228 2,363 873 1694.47%
-
NP to SH 65,976 65,393 3,489 2,861 3,428 2,549 1,495 1151.69%
-
Tax Rate 25.41% 25.57% 7.59% 16.49% -0.84% 12.55% 27.79% -
Total Cost 310,510 316,485 154,893 166,428 162,321 156,805 164,333 52.89%
-
Net Worth 336,627 335,634 273,414 260,041 268,530 270,246 271,093 15.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,316 1,316 1,316 1,316 - - - -
Div Payout % 2.00% 2.01% 37.74% 46.02% - - - -
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 336,627 335,634 273,414 260,041 268,530 270,246 271,093 15.54%
NOSH 275,135 274,031 275,230 263,333 271,875 273,999 276,428 -0.31%
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 17.55% 17.09% 2.24% 1.66% 1.95% 1.48% 0.53% -
ROE 19.60% 19.48% 1.28% 1.10% 1.28% 0.94% 0.55% -
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 136.88 139.30 57.57 64.27 60.89 58.09 59.76 73.84%
EPS 23.98 23.86 1.27 1.09 1.26 0.93 0.54 1156.91%
DPS 0.48 0.48 0.48 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 137.03 138.90 57.65 61.58 60.24 57.91 60.11 73.29%
EPS 24.01 23.79 1.27 1.04 1.25 0.93 0.54 1157.96%
DPS 0.48 0.48 0.48 0.48 0.00 0.00 0.00 -
NAPS 1.2248 1.2212 0.9948 0.9462 0.9771 0.9833 0.9864 15.53%
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 0.46 0.43 0.87 0.54 0.57 0.57 0.59 -15.30%
P/EPS 2.63 2.51 39.44 32.21 27.76 35.47 64.72 -88.20%
EY 38.06 39.77 2.54 3.10 3.60 2.82 1.55 746.45%
DY 0.76 0.80 0.96 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 0.45 0.45 0.94 0.78 0.56 0.57 0.57 -14.59%
P/EPS 2.59 2.62 42.60 46.02 26.97 35.47 62.87 -88.09%
EY 38.68 38.18 2.35 2.17 3.71 2.82 1.59 741.20%
DY 0.77 0.77 0.89 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