[MAHJAYA] YoY Cumulative Quarter 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- 129.8%
YoY- 81.74%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,634 287,701 75,211 90,122 75,346 56,768 64,483 5.24%
PBT 8,472 88,125 3,837 2,120 3,195 3,084 6,231 5.25%
Tax -3,706 -22,916 -1,061 -848 -1,222 -780 -2,351 7.87%
NP 4,766 65,209 2,776 1,272 1,973 2,304 3,880 3.48%
-
NP to SH 4,772 65,200 2,668 1,468 1,931 2,596 3,954 3.18%
-
Tax Rate 43.74% 26.00% 27.65% 40.00% 38.25% 25.29% 37.73% -
Total Cost 82,868 222,492 72,435 88,850 73,373 54,464 60,603 5.35%
-
Net Worth 342,816 335,674 271,283 324,156 329,373 327,915 224,659 7.29%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 342,816 335,674 271,283 324,156 329,373 327,915 224,659 7.29%
NOSH 274,252 274,064 275,051 271,851 275,857 273,263 224,659 3.37%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.44% 22.67% 3.69% 1.41% 2.62% 4.06% 6.02% -
ROE 1.39% 19.42% 0.98% 0.45% 0.59% 0.79% 1.76% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.95 104.98 27.34 33.15 27.31 20.77 28.70 1.80%
EPS 1.74 23.79 0.97 0.54 0.70 0.95 1.44 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.2248 0.9863 1.1924 1.194 1.20 1.00 3.78%
Adjusted Per Share Value based on latest NOSH - 273,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.89 104.68 27.37 32.79 27.41 20.66 23.46 5.24%
EPS 1.74 23.72 0.97 0.53 0.70 0.94 1.44 3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2473 1.2214 0.9871 1.1795 1.1984 1.1931 0.8174 7.29%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.62 0.60 0.33 0.37 0.50 0.55 0.55 -
P/RPS 1.94 0.57 1.21 1.12 1.83 2.65 1.92 0.17%
P/EPS 35.63 2.52 34.02 68.52 71.43 57.89 31.25 2.20%
EY 2.81 39.65 2.94 1.46 1.40 1.73 3.20 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.33 0.31 0.42 0.46 0.55 -1.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 25/02/09 28/02/08 27/02/07 24/02/06 -
Price 0.83 0.625 0.33 0.36 0.44 0.56 0.65 -
P/RPS 2.60 0.60 1.21 1.09 1.61 2.70 2.26 2.36%
P/EPS 47.70 2.63 34.02 66.67 62.86 58.95 36.93 4.35%
EY 2.10 38.06 2.94 1.50 1.59 1.70 2.71 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.33 0.30 0.37 0.47 0.65 0.25%

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