[MAHJAYA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 70.5%
YoY- 86.74%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 158,437 169,244 165,549 159,168 165,206 174,079 173,660 -5.92%
PBT 3,835 3,372 3,201 2,702 1,209 985 799 184.27%
Tax -291 -556 27 -339 -336 -126 -893 -52.61%
NP 3,544 2,816 3,228 2,363 873 859 -94 -
-
NP to SH 3,489 2,861 3,428 2,549 1,495 1,349 100 965.43%
-
Tax Rate 7.59% 16.49% -0.84% 12.55% 27.79% 12.79% 111.76% -
Total Cost 154,893 166,428 162,321 156,805 164,333 173,220 173,754 -7.36%
-
Net Worth 273,414 260,041 268,530 270,246 271,093 256,526 329,836 -11.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,316 1,316 - - - - - -
Div Payout % 37.74% 46.02% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,414 260,041 268,530 270,246 271,093 256,526 329,836 -11.74%
NOSH 275,230 263,333 271,875 273,999 276,428 262,727 277,500 -0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.24% 1.66% 1.95% 1.48% 0.53% 0.49% -0.05% -
ROE 1.28% 1.10% 1.28% 0.94% 0.55% 0.53% 0.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.57 64.27 60.89 58.09 59.76 66.26 62.58 -5.40%
EPS 1.27 1.09 1.26 0.93 0.54 0.51 0.04 900.57%
DPS 0.48 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9934 0.9875 0.9877 0.9863 0.9807 0.9764 1.1886 -11.26%
Adjusted Per Share Value based on latest NOSH - 273,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.65 61.58 60.24 57.91 60.11 63.34 63.19 -5.92%
EPS 1.27 1.04 1.25 0.93 0.54 0.49 0.04 900.57%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9948 0.9462 0.9771 0.9833 0.9864 0.9334 1.2001 -11.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.35 0.35 0.33 0.35 0.41 0.34 -
P/RPS 0.87 0.54 0.57 0.57 0.59 0.62 0.54 37.39%
P/EPS 39.44 32.21 27.76 35.47 64.72 79.85 943.50 -87.93%
EY 2.54 3.10 3.60 2.82 1.55 1.25 0.11 709.34%
DY 0.96 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.35 0.33 0.36 0.42 0.29 43.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 27/05/10 25/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.54 0.50 0.34 0.33 0.34 0.42 0.38 -
P/RPS 0.94 0.78 0.56 0.57 0.57 0.63 0.61 33.37%
P/EPS 42.60 46.02 26.97 35.47 62.87 81.80 1,054.50 -88.20%
EY 2.35 2.17 3.71 2.82 1.59 1.22 0.09 778.39%
DY 0.89 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.34 0.33 0.35 0.43 0.32 41.69%

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