[MAHJAYA] YoY Annualized 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- -91.81%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 119,408 139,856 183,084 218,576 159,656 132,364 132,984 -1.77%
PBT 8,552 9,612 7,760 6,864 5,476 13,856 10,132 -2.78%
Tax -2,944 -2,488 -3,548 -2,708 -1,504 -5,212 -3,308 -1.92%
NP 5,608 7,124 4,212 4,156 3,972 8,644 6,824 -3.21%
-
NP to SH 5,628 7,156 4,644 4,060 3,684 9,052 6,960 -3.47%
-
Tax Rate 34.42% 25.88% 45.72% 39.45% 27.47% 37.62% 32.65% -
Total Cost 113,800 132,732 178,872 214,420 155,684 123,720 126,160 -1.70%
-
Net Worth 341,487 273,414 271,093 327,076 322,756 327,180 225,974 7.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 341,487 273,414 271,093 327,076 322,756 327,180 225,974 7.12%
NOSH 275,882 275,230 276,428 274,324 270,882 272,650 225,974 3.38%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.70% 5.09% 2.30% 1.90% 2.49% 6.53% 5.13% -
ROE 1.65% 2.62% 1.71% 1.24% 1.14% 2.77% 3.08% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 43.28 50.81 66.23 79.68 58.94 48.55 58.85 -4.99%
EPS 2.04 2.60 1.68 1.48 1.36 3.32 2.56 -3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2378 0.9934 0.9807 1.1923 1.1915 1.20 1.00 3.61%
Adjusted Per Share Value based on latest NOSH - 275,882
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 43.45 50.89 66.62 79.53 58.09 48.16 48.39 -1.77%
EPS 2.05 2.60 1.69 1.48 1.34 3.29 2.53 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2425 0.9948 0.9864 1.1901 1.1744 1.1905 0.8222 7.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.60 0.50 0.35 0.39 0.54 0.45 0.78 -
P/RPS 1.39 0.98 0.53 0.49 0.92 0.93 1.33 0.73%
P/EPS 29.41 19.23 20.83 26.35 39.71 13.55 25.32 2.52%
EY 3.40 5.20 4.80 3.79 2.52 7.38 3.95 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.36 0.33 0.45 0.37 0.78 -7.76%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 20/11/09 25/11/08 29/11/07 30/11/06 29/11/05 -
Price 0.725 0.54 0.34 0.35 0.50 0.50 0.57 -
P/RPS 1.68 1.06 0.51 0.44 0.85 1.03 0.97 9.58%
P/EPS 35.54 20.77 20.24 23.65 36.76 15.06 18.51 11.47%
EY 2.81 4.81 4.94 4.23 2.72 6.64 5.40 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.35 0.29 0.42 0.42 0.57 0.57%

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