[MAHJAYA] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 1774.26%
YoY- 2465.44%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 347,782 352,894 376,610 381,734 158,437 169,244 165,549 63.95%
PBT 92,840 93,105 88,614 87,660 3,835 3,372 3,201 842.05%
Tax -24,511 -24,397 -22,514 -22,411 -291 -556 27 -
NP 68,329 68,708 66,100 65,249 3,544 2,816 3,228 663.79%
-
NP to SH 68,376 68,758 65,976 65,393 3,489 2,861 3,428 634.14%
-
Tax Rate 26.40% 26.20% 25.41% 25.57% 7.59% 16.49% -0.84% -
Total Cost 279,453 284,186 310,510 316,485 154,893 166,428 162,321 43.59%
-
Net Worth 341,487 336,700 336,627 335,634 273,414 260,041 268,530 17.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,731 2,731 1,316 1,316 1,316 1,316 - -
Div Payout % 3.99% 3.97% 2.00% 2.01% 37.74% 46.02% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 341,487 336,700 336,627 335,634 273,414 260,041 268,530 17.36%
NOSH 275,882 273,118 275,135 274,031 275,230 263,333 271,875 0.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.65% 19.47% 17.55% 17.09% 2.24% 1.66% 1.95% -
ROE 20.02% 20.42% 19.60% 19.48% 1.28% 1.10% 1.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 126.06 129.21 136.88 139.30 57.57 64.27 60.89 62.36%
EPS 24.78 25.18 23.98 23.86 1.27 1.09 1.26 627.27%
DPS 1.00 1.00 0.48 0.48 0.48 0.50 0.00 -
NAPS 1.2378 1.2328 1.2235 1.2248 0.9934 0.9875 0.9877 16.22%
Adjusted Per Share Value based on latest NOSH - 274,031
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 126.54 128.40 137.03 138.90 57.65 61.58 60.24 63.94%
EPS 24.88 25.02 24.01 23.79 1.27 1.04 1.25 633.11%
DPS 0.99 0.99 0.48 0.48 0.48 0.48 0.00 -
NAPS 1.2425 1.2251 1.2248 1.2212 0.9948 0.9462 0.9771 17.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.70 0.63 0.60 0.50 0.35 0.35 -
P/RPS 0.48 0.54 0.46 0.43 0.87 0.54 0.57 -10.81%
P/EPS 2.42 2.78 2.63 2.51 39.44 32.21 27.76 -80.31%
EY 41.31 35.96 38.06 39.77 2.54 3.10 3.60 407.99%
DY 1.67 1.43 0.76 0.80 0.96 1.43 0.00 -
P/NAPS 0.48 0.57 0.51 0.49 0.50 0.35 0.35 23.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 26/08/11 31/05/11 25/02/11 29/11/10 27/08/10 27/05/10 -
Price 0.725 0.61 0.62 0.625 0.54 0.50 0.34 -
P/RPS 0.58 0.47 0.45 0.45 0.94 0.78 0.56 2.36%
P/EPS 2.93 2.42 2.59 2.62 42.60 46.02 26.97 -77.20%
EY 34.19 41.27 38.68 38.18 2.35 2.17 3.71 338.96%
DY 1.38 1.64 0.77 0.77 0.89 1.00 0.00 -
P/NAPS 0.59 0.49 0.51 0.51 0.54 0.51 0.34 44.35%

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