[MAHJAYA] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -16.54%
YoY- 112.08%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 352,894 169,244 174,079 170,189 117,275 157,185 169,846 12.95%
PBT 93,105 3,372 985 3,544 4,132 13,513 21,834 27.32%
Tax -24,397 -556 -126 -1,517 -2,144 -4,605 -6,081 26.04%
NP 68,708 2,816 859 2,027 1,988 8,908 15,753 27.80%
-
NP to SH 68,758 2,861 1,349 1,827 2,112 8,773 15,848 27.69%
-
Tax Rate 26.20% 16.49% 12.79% 42.80% 51.89% 34.08% 27.85% -
Total Cost 284,186 166,428 173,220 168,162 115,287 148,277 154,093 10.73%
-
Net Worth 336,700 260,041 256,526 324,526 276,451 225,190 224,200 7.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,731 1,316 - - - - 2,242 3.34%
Div Payout % 3.97% 46.02% - - - - 14.15% -
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 336,700 260,041 256,526 324,526 276,451 225,190 224,200 7.00%
NOSH 273,118 263,333 262,727 272,894 276,451 225,190 224,200 3.34%
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% 1.66% 0.49% 1.19% 1.70% 5.67% 9.27% -
ROE 20.42% 1.10% 0.53% 0.56% 0.76% 3.90% 7.07% -
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 129.21 64.27 66.26 62.36 42.42 69.80 75.76 9.30%
EPS 25.18 1.09 0.51 0.67 0.76 3.90 7.07 23.56%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.2328 0.9875 0.9764 1.1892 1.00 1.00 1.00 3.54%
Adjusted Per Share Value based on latest NOSH - 263,333
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 61.58 63.34 61.92 42.67 57.19 61.80 12.95%
EPS 25.02 1.04 0.49 0.66 0.77 3.19 5.77 27.68%
DPS 0.99 0.48 0.00 0.00 0.00 0.00 0.82 3.18%
NAPS 1.2251 0.9462 0.9334 1.1808 1.0059 0.8194 0.8158 7.00%
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 0.54 0.62 0.77 1.53 0.77 1.06 -10.62%
P/EPS 2.78 32.21 79.85 71.70 85.08 13.86 11.32 -20.85%
EY 35.96 3.10 1.25 1.39 1.18 7.21 8.84 26.33%
DY 1.43 1.43 0.00 0.00 0.00 0.00 1.25 2.26%
P/NAPS 0.57 0.35 0.42 0.40 0.65 0.54 0.80 -5.49%
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 0.78 0.63 0.69 1.23 0.64 1.08 -12.94%
P/EPS 2.42 46.02 81.80 64.23 68.07 11.55 11.60 -22.97%
EY 41.27 2.17 1.22 1.56 1.47 8.66 8.62 29.80%
DY 1.64 1.00 0.00 0.00 0.00 0.00 1.22 5.05%
P/NAPS 0.49 0.51 0.43 0.36 0.52 0.45 0.82 -8.22%

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