[MAHJAYA] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 31.74%
YoY- -26.16%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 352,894 169,059 174,078 170,189 117,275 157,185 170,857 12.84%
PBT 93,105 3,552 985 3,545 4,132 13,433 21,651 27.50%
Tax -24,397 -576 -126 -1,517 -2,144 -4,525 -6,410 24.94%
NP 68,708 2,976 859 2,028 1,988 8,908 15,241 28.51%
-
NP to SH 68,758 3,024 1,349 1,827 2,112 8,773 15,241 28.52%
-
Tax Rate 26.20% 16.22% 12.79% 42.79% 51.89% 33.69% 29.61% -
Total Cost 284,186 166,083 173,219 168,161 115,287 148,277 155,616 10.55%
-
Net Worth 337,843 271,472 267,086 323,673 325,897 267,384 263,008 4.25%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,740 1,374 - - - - - -
Div Payout % 3.99% 45.45% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 337,843 271,472 267,086 323,673 325,897 267,384 263,008 4.25%
NOSH 274,045 274,909 273,541 272,063 274,024 224,692 224,793 3.35%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.47% 1.76% 0.49% 1.19% 1.70% 5.67% 8.92% -
ROE 20.35% 1.11% 0.51% 0.56% 0.65% 3.28% 5.79% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 128.77 61.50 63.64 62.55 42.80 69.96 76.01 9.17%
EPS 25.09 1.10 0.49 0.67 0.77 3.20 6.78 24.35%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2328 0.9875 0.9764 1.1897 1.1893 1.19 1.17 0.87%
Adjusted Per Share Value based on latest NOSH - 262,727
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 128.40 61.51 63.34 61.92 42.67 57.19 62.17 12.84%
EPS 25.02 1.10 0.49 0.66 0.77 3.19 5.55 28.51%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2293 0.9878 0.9718 1.1777 1.1858 0.9729 0.957 4.25%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.70 0.35 0.41 0.48 0.65 0.54 0.80 -
P/RPS 0.54 0.57 0.64 0.77 1.52 0.77 1.05 -10.48%
P/EPS 2.79 31.82 83.14 71.48 84.34 13.83 11.80 -21.35%
EY 35.84 3.14 1.20 1.40 1.19 7.23 8.48 27.13%
DY 1.43 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.35 0.42 0.40 0.55 0.45 0.68 -2.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 28/08/09 27/08/08 29/08/07 29/08/06 30/08/05 -
Price 0.61 0.50 0.42 0.43 0.52 0.45 0.82 -
P/RPS 0.47 0.81 0.66 0.69 1.22 0.64 1.08 -12.94%
P/EPS 2.43 45.45 85.16 64.03 67.47 11.53 12.09 -23.45%
EY 41.13 2.20 1.17 1.56 1.48 8.68 8.27 30.63%
DY 1.64 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.43 0.36 0.44 0.38 0.70 -5.76%

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