[MAHJAYA] QoQ TTM 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- 21.95%
YoY- 133.38%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 352,894 376,610 381,734 158,437 169,244 165,549 159,168 70.27%
PBT 93,105 88,614 87,660 3,835 3,372 3,201 2,702 965.79%
Tax -24,397 -22,514 -22,411 -291 -556 27 -339 1643.78%
NP 68,708 66,100 65,249 3,544 2,816 3,228 2,363 851.42%
-
NP to SH 68,758 65,976 65,393 3,489 2,861 3,428 2,549 804.87%
-
Tax Rate 26.20% 25.41% 25.57% 7.59% 16.49% -0.84% 12.55% -
Total Cost 284,186 310,510 316,485 154,893 166,428 162,321 156,805 48.81%
-
Net Worth 336,700 336,627 335,634 273,414 260,041 268,530 270,246 15.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,731 1,316 1,316 1,316 1,316 - - -
Div Payout % 3.97% 2.00% 2.01% 37.74% 46.02% - - -
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 336,700 336,627 335,634 273,414 260,041 268,530 270,246 15.83%
NOSH 273,118 275,135 274,031 275,230 263,333 271,875 273,999 -0.21%
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% 17.55% 17.09% 2.24% 1.66% 1.95% 1.48% -
ROE 20.42% 19.60% 19.48% 1.28% 1.10% 1.28% 0.94% -
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 129.21 136.88 139.30 57.57 64.27 60.89 58.09 70.64%
EPS 25.18 23.98 23.86 1.27 1.09 1.26 0.93 807.13%
DPS 1.00 0.48 0.48 0.48 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 128.40 137.03 138.90 57.65 61.58 60.24 57.91 70.28%
EPS 25.02 24.01 23.79 1.27 1.04 1.25 0.93 803.27%
DPS 0.99 0.48 0.48 0.48 0.48 0.00 0.00 -
NAPS 1.2251 1.2248 1.2212 0.9948 0.9462 0.9771 0.9833 15.83%
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 0.46 0.43 0.87 0.54 0.57 0.57 -3.54%
P/EPS 2.78 2.63 2.51 39.44 32.21 27.76 35.47 -81.77%
EY 35.96 38.06 39.77 2.54 3.10 3.60 2.82 448.36%
DY 1.43 0.76 0.80 0.96 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 0.45 0.45 0.94 0.78 0.56 0.57 -12.09%
P/EPS 2.42 2.59 2.62 42.60 46.02 26.97 35.47 -83.38%
EY 41.27 38.68 38.18 2.35 2.17 3.71 2.82 501.25%
DY 1.64 0.77 0.77 0.89 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