[MAHJAYA] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 136.64%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 352,894 422,528 575,402 139,856 169,059 146,040 150,422 76.83%
PBT 93,105 120,010 176,250 9,612 3,552 6,354 7,674 430.41%
Tax -24,397 -31,542 -45,832 -2,488 -576 -2,265 -2,122 411.68%
NP 68,708 88,468 130,418 7,124 2,976 4,089 5,552 437.49%
-
NP to SH 68,758 88,290 130,400 7,156 3,024 4,137 5,336 452.21%
-
Tax Rate 26.20% 26.28% 26.00% 25.88% 16.22% 35.65% 27.65% -
Total Cost 284,186 334,060 444,984 132,732 166,083 141,950 144,870 56.89%
-
Net Worth 337,843 335,199 335,674 273,414 271,472 271,224 271,283 15.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,740 - - - 1,374 - - -
Div Payout % 3.99% - - - 45.45% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 337,843 335,199 335,674 273,414 271,472 271,224 271,283 15.79%
NOSH 274,045 273,967 274,064 275,230 274,909 274,601 275,051 -0.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.47% 20.94% 22.67% 5.09% 1.76% 2.80% 3.69% -
ROE 20.35% 26.34% 38.85% 2.62% 1.11% 1.53% 1.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.77 154.23 209.95 50.81 61.50 53.18 54.69 77.26%
EPS 25.09 32.23 47.58 2.60 1.10 1.51 1.94 453.56%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.2328 1.2235 1.2248 0.9934 0.9875 0.9877 0.9863 16.08%
Adjusted Per Share Value based on latest NOSH - 275,230
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.40 153.74 209.36 50.89 61.51 53.14 54.73 76.83%
EPS 25.02 32.12 47.45 2.60 1.10 1.51 1.94 452.53%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.2293 1.2196 1.2214 0.9948 0.9878 0.9869 0.9871 15.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.70 0.63 0.60 0.50 0.35 0.35 0.33 -
P/RPS 0.54 0.41 0.29 0.98 0.57 0.66 0.60 -6.80%
P/EPS 2.79 1.95 1.26 19.23 31.82 23.23 17.01 -70.13%
EY 35.84 51.15 79.30 5.20 3.14 4.30 5.88 234.78%
DY 1.43 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.57 0.51 0.49 0.50 0.35 0.35 0.33 44.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 25/02/11 29/11/10 27/08/10 27/05/10 25/02/10 -
Price 0.61 0.62 0.625 0.54 0.50 0.34 0.33 -
P/RPS 0.47 0.40 0.30 1.06 0.81 0.64 0.60 -15.06%
P/EPS 2.43 1.92 1.31 20.77 45.45 22.57 17.01 -72.76%
EY 41.13 51.98 76.13 4.81 2.20 4.43 5.88 267.05%
DY 1.64 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.54 0.51 0.34 0.33 30.24%

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