[MAHJAYA] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 10.82%
YoY- -22.18%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 347,782 158,437 165,206 184,919 124,098 157,030 171,269 12.52%
PBT 92,840 3,835 1,209 3,891 2,037 14,444 24,460 24.88%
Tax -24,511 -291 -336 -1,818 -1,217 -5,081 -6,163 25.85%
NP 68,329 3,544 873 2,073 820 9,363 18,297 24.54%
-
NP to SH 68,376 3,489 1,495 1,921 770 9,296 18,426 24.41%
-
Tax Rate 26.40% 7.59% 27.79% 46.72% 59.74% 35.18% 25.20% -
Total Cost 279,453 154,893 164,333 182,846 123,278 147,667 152,972 10.55%
-
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 2,731 1,316 - - - - 2,242 3.34%
Div Payout % 3.99% 37.74% - - - - 12.17% -
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 19.65% 2.24% 0.53% 1.12% 0.66% 5.96% 10.68% -
ROE 20.02% 1.28% 0.55% 0.59% 0.24% 2.84% 8.15% -
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 126.06 57.57 59.76 67.41 45.81 57.59 75.79 8.84%
EPS 24.78 1.27 0.54 0.70 0.28 3.41 8.15 20.35%
DPS 1.00 0.48 0.00 0.00 0.00 0.00 1.00 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 - 276,428
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 126.54 57.65 60.11 67.28 45.15 57.14 62.32 12.52%
EPS 24.88 1.27 0.54 0.70 0.28 3.38 6.70 24.42%
DPS 0.99 0.48 0.00 0.00 0.00 0.00 0.82 3.18%
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 0.48 0.87 0.59 0.58 1.18 0.78 1.03 -11.94%
P/EPS 2.42 39.44 64.72 55.69 189.97 13.20 9.57 -20.47%
EY 41.31 2.54 1.55 1.80 0.53 7.58 10.45 25.73%
DY 1.67 0.96 0.00 0.00 0.00 0.00 1.28 4.53%
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 0.58 0.94 0.57 0.52 1.09 0.87 0.75 -4.19%
P/EPS 2.93 42.60 62.87 49.98 175.90 14.66 6.99 -13.48%
EY 34.19 2.35 1.59 2.00 0.57 6.82 14.31 15.61%
DY 1.38 0.89 0.00 0.00 0.00 0.00 1.75 -3.87%
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