[MAHJAYA] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 34.48%
YoY- 3328.0%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 381,734 158,437 169,244 165,549 159,168 165,206 174,079 68.54%
PBT 87,660 3,835 3,372 3,201 2,702 1,209 985 1877.08%
Tax -22,411 -291 -556 27 -339 -336 -126 3033.01%
NP 65,249 3,544 2,816 3,228 2,363 873 859 1679.48%
-
NP to SH 65,393 3,489 2,861 3,428 2,549 1,495 1,349 1220.10%
-
Tax Rate 25.57% 7.59% 16.49% -0.84% 12.55% 27.79% 12.79% -
Total Cost 316,485 154,893 166,428 162,321 156,805 164,333 173,220 49.28%
-
Net Worth 335,634 273,414 260,041 268,530 270,246 271,093 256,526 19.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,316 1,316 1,316 - - - - -
Div Payout % 2.01% 37.74% 46.02% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 335,634 273,414 260,041 268,530 270,246 271,093 256,526 19.56%
NOSH 274,031 275,230 263,333 271,875 273,999 276,428 262,727 2.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.09% 2.24% 1.66% 1.95% 1.48% 0.53% 0.49% -
ROE 19.48% 1.28% 1.10% 1.28% 0.94% 0.55% 0.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 139.30 57.57 64.27 60.89 58.09 59.76 66.26 63.88%
EPS 23.86 1.27 1.09 1.26 0.93 0.54 0.51 1189.31%
DPS 0.48 0.48 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.2248 0.9934 0.9875 0.9877 0.9863 0.9807 0.9764 16.26%
Adjusted Per Share Value based on latest NOSH - 271,875
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 138.90 57.65 61.58 60.24 57.91 60.11 63.34 68.54%
EPS 23.79 1.27 1.04 1.25 0.93 0.54 0.49 1221.48%
DPS 0.48 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 1.2212 0.9948 0.9462 0.9771 0.9833 0.9864 0.9334 19.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.50 0.35 0.35 0.33 0.35 0.41 -
P/RPS 0.43 0.87 0.54 0.57 0.57 0.59 0.62 -21.59%
P/EPS 2.51 39.44 32.21 27.76 35.47 64.72 79.85 -89.97%
EY 39.77 2.54 3.10 3.60 2.82 1.55 1.25 897.76%
DY 0.80 0.96 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.35 0.35 0.33 0.36 0.42 10.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.625 0.54 0.50 0.34 0.33 0.34 0.42 -
P/RPS 0.45 0.94 0.78 0.56 0.57 0.57 0.63 -20.04%
P/EPS 2.62 42.60 46.02 26.97 35.47 62.87 81.80 -89.85%
EY 38.18 2.35 2.17 3.71 2.82 1.59 1.22 886.87%
DY 0.77 0.89 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.51 0.34 0.33 0.35 0.43 12.01%

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