[MAHJAYA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -97.95%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 87,634 29,852 352,894 316,896 287,701 34,964 169,059 -35.39%
PBT 8,472 2,138 93,105 90,008 88,125 2,403 3,552 78.23%
Tax -3,706 -736 -24,397 -23,657 -22,916 -622 -576 244.75%
NP 4,766 1,402 68,708 66,351 65,209 1,781 2,976 36.76%
-
NP to SH 4,772 1,407 68,758 66,218 65,200 1,789 3,024 35.43%
-
Tax Rate 43.74% 34.42% 26.20% 26.28% 26.00% 25.88% 16.22% -
Total Cost 82,868 28,450 284,186 250,545 222,492 33,183 166,083 -37.01%
-
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 1.39% 0.41% 20.35% 19.75% 19.42% 0.65% 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 31.95 10.82 128.77 115.67 104.98 12.70 61.50 -35.29%
EPS 1.74 0.51 25.09 24.17 23.79 0.65 1.10 35.64%
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 - 275,882
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.89 10.86 128.40 115.30 104.68 12.72 61.51 -35.38%
EPS 1.74 0.51 25.02 24.09 23.72 0.65 1.10 35.64%
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 1.94 5.55 0.54 0.54 0.57 3.94 0.57 125.76%
P/EPS 35.63 117.65 2.79 2.61 2.52 76.92 31.82 7.80%
EY 2.81 0.85 35.84 38.37 39.65 1.30 3.14 -7.11%
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 2.60 6.70 0.47 0.54 0.60 4.25 0.81 117.13%
P/EPS 47.70 142.16 2.43 2.57 2.63 83.08 45.45 3.26%
EY 2.10 0.70 41.13 38.98 38.06 1.20 2.20 -3.04%
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