[MAHJAYA] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -42.79%
YoY- 208.16%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 157,030 157,185 130,887 136,866 171,269 169,846 169,834 -5.08%
PBT 14,444 13,513 14,062 14,346 24,460 21,834 1,157 437.32%
Tax -5,081 -4,605 -4,261 -3,974 -6,163 -6,081 -8,286 -27.80%
NP 9,363 8,908 9,801 10,372 18,297 15,753 -7,129 -
-
NP to SH 9,296 8,773 10,165 10,541 18,426 15,848 -7,129 -
-
Tax Rate 35.18% 34.08% 30.30% 27.70% 25.20% 27.85% 716.16% -
Total Cost 147,667 148,277 121,086 126,494 152,972 154,093 176,963 -11.35%
-
Net Worth 327,180 225,190 224,100 225,918 225,974 224,200 261,699 16.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 2,242 2,242 2,242 2,242 - -
Div Payout % - - 22.06% 21.27% 12.17% 14.15% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 327,180 225,190 224,100 225,918 225,974 224,200 261,699 16.03%
NOSH 272,650 225,190 224,100 225,918 225,974 224,200 225,603 13.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.96% 5.67% 7.49% 7.58% 10.68% 9.27% -4.20% -
ROE 2.84% 3.90% 4.54% 4.67% 8.15% 7.07% -2.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.59 69.80 58.41 60.58 75.79 75.76 75.28 -16.34%
EPS 3.41 3.90 4.54 4.67 8.15 7.07 -3.16 -
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.20 1.00 1.00 1.00 1.00 1.00 1.16 2.28%
Adjusted Per Share Value based on latest NOSH - 225,918
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.14 57.19 47.62 49.80 62.32 61.80 61.79 -5.07%
EPS 3.38 3.19 3.70 3.84 6.70 5.77 -2.59 -
DPS 0.00 0.00 0.82 0.82 0.82 0.82 0.00 -
NAPS 1.1905 0.8194 0.8154 0.822 0.8222 0.8158 0.9522 16.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.54 0.62 0.55 0.78 0.80 2.00 -
P/RPS 0.78 0.77 1.06 0.91 1.03 1.06 2.66 -55.82%
P/EPS 13.20 13.86 13.67 11.79 9.57 11.32 -63.29 -
EY 7.58 7.21 7.32 8.48 10.45 8.84 -1.58 -
DY 0.00 0.00 1.61 1.82 1.28 1.25 0.00 -
P/NAPS 0.37 0.54 0.62 0.55 0.78 0.80 1.72 -64.06%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 26/05/06 24/02/06 29/11/05 30/08/05 26/05/05 -
Price 0.50 0.45 0.54 0.65 0.57 0.82 0.72 -
P/RPS 0.87 0.64 0.92 1.07 0.75 1.08 0.96 -6.34%
P/EPS 14.66 11.55 11.90 13.93 6.99 11.60 -22.79 -
EY 6.82 8.66 8.40 7.18 14.31 8.62 -4.39 -
DY 0.00 0.00 1.85 1.54 1.75 1.22 0.00 -
P/NAPS 0.42 0.45 0.54 0.65 0.57 0.82 0.62 -22.84%

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