[MAHJAYA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -13.94%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 169,059 109,530 75,211 45,771 174,078 118,059 90,122 52.27%
PBT 3,552 4,766 3,837 1,940 985 2,550 2,120 41.20%
Tax -576 -1,699 -1,061 -887 -126 -1,852 -848 -22.78%
NP 2,976 3,067 2,776 1,053 859 698 1,272 76.51%
-
NP to SH 3,024 3,103 2,668 1,161 1,349 1,024 1,468 62.11%
-
Tax Rate 16.22% 35.65% 27.65% 45.72% 12.79% 72.63% 40.00% -
Total Cost 166,083 106,463 72,435 44,718 173,219 117,361 88,850 51.91%
-
Net Worth 271,472 271,224 271,283 271,093 267,086 328,953 324,156 -11.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,374 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 271,472 271,224 271,283 271,093 267,086 328,953 324,156 -11.18%
NOSH 274,909 274,601 275,051 276,428 273,541 276,756 271,851 0.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.76% 2.80% 3.69% 2.30% 0.49% 0.59% 1.41% -
ROE 1.11% 1.14% 0.98% 0.43% 0.51% 0.31% 0.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.50 39.89 27.34 16.56 63.64 42.66 33.15 51.15%
EPS 1.10 1.13 0.97 0.42 0.49 0.37 0.54 60.90%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9875 0.9877 0.9863 0.9807 0.9764 1.1886 1.1924 -11.84%
Adjusted Per Share Value based on latest NOSH - 276,428
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.51 39.85 27.37 16.65 63.34 42.96 32.79 52.27%
EPS 1.10 1.13 0.97 0.42 0.49 0.37 0.53 62.92%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9878 0.9869 0.9871 0.9864 0.9718 1.1969 1.1795 -11.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.35 0.35 0.33 0.35 0.41 0.34 0.37 -
P/RPS 0.57 0.88 1.21 2.11 0.64 0.80 1.12 -36.33%
P/EPS 31.82 30.97 34.02 83.33 83.14 91.89 68.52 -40.11%
EY 3.14 3.23 2.94 1.20 1.20 1.09 1.46 66.85%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.36 0.42 0.29 0.31 8.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 29/05/09 25/02/09 -
Price 0.50 0.34 0.33 0.34 0.42 0.38 0.36 -
P/RPS 0.81 0.85 1.21 2.05 0.66 0.89 1.09 -18.00%
P/EPS 45.45 30.09 34.02 80.95 85.16 102.70 66.67 -22.59%
EY 2.20 3.32 2.94 1.24 1.17 0.97 1.50 29.17%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.33 0.35 0.43 0.32 0.30 42.57%

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