[MAHJAYA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 69.58%
YoY- -92.68%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 175,268 119,408 352,894 422,528 575,402 139,856 169,059 2.42%
PBT 16,944 8,552 93,105 120,010 176,250 9,612 3,552 182.56%
Tax -7,412 -2,944 -24,397 -31,542 -45,832 -2,488 -576 446.58%
NP 9,532 5,608 68,708 88,468 130,418 7,124 2,976 116.82%
-
NP to SH 9,544 5,628 68,758 88,290 130,400 7,156 3,024 114.71%
-
Tax Rate 43.74% 34.42% 26.20% 26.28% 26.00% 25.88% 16.22% -
Total Cost 165,736 113,800 284,186 334,060 444,984 132,732 166,083 -0.13%
-
Net Worth 342,816 341,487 337,843 335,199 335,674 273,414 271,472 16.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,740 - - - 1,374 -
Div Payout % - - 3.99% - - - 45.45% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 342,816 341,487 337,843 335,199 335,674 273,414 271,472 16.78%
NOSH 274,252 275,882 274,045 273,967 274,064 275,230 274,909 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.44% 4.70% 19.47% 20.94% 22.67% 5.09% 1.76% -
ROE 2.78% 1.65% 20.35% 26.34% 38.85% 2.62% 1.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 63.91 43.28 128.77 154.23 209.95 50.81 61.50 2.58%
EPS 3.48 2.04 25.09 32.23 47.58 2.60 1.10 115.05%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.25 1.2378 1.2328 1.2235 1.2248 0.9934 0.9875 16.96%
Adjusted Per Share Value based on latest NOSH - 274,836
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 63.77 43.45 128.40 153.74 209.36 50.89 61.51 2.42%
EPS 3.47 2.05 25.02 32.12 47.45 2.60 1.10 114.64%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.2473 1.2425 1.2293 1.2196 1.2214 0.9948 0.9878 16.77%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.62 0.60 0.70 0.63 0.60 0.50 0.35 -
P/RPS 0.97 1.39 0.54 0.41 0.29 0.98 0.57 42.40%
P/EPS 17.82 29.41 2.79 1.95 1.26 19.23 31.82 -31.98%
EY 5.61 3.40 35.84 51.15 79.30 5.20 3.14 47.08%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.43 -
P/NAPS 0.50 0.48 0.57 0.51 0.49 0.50 0.35 26.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 26/08/11 31/05/11 25/02/11 29/11/10 27/08/10 -
Price 0.83 0.725 0.61 0.62 0.625 0.54 0.50 -
P/RPS 1.30 1.68 0.47 0.40 0.30 1.06 0.81 36.96%
P/EPS 23.85 35.54 2.43 1.92 1.31 20.77 45.45 -34.86%
EY 4.19 2.81 41.13 51.98 76.13 4.81 2.20 53.46%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.00 -
P/NAPS 0.66 0.59 0.49 0.51 0.51 0.54 0.51 18.69%

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