[MAHJAYA] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -28.94%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 152,827 381,734 159,168 184,965 135,853 149,470 136,866 1.85%
PBT 13,452 87,660 2,702 2,470 4,242 10,285 14,346 -1.06%
Tax -5,187 -22,411 -339 -1,143 -2,586 -2,953 -3,974 4.53%
NP 8,265 65,249 2,363 1,327 1,656 7,332 10,372 -3.71%
-
NP to SH 8,318 65,393 2,549 1,365 1,446 7,415 10,541 -3.86%
-
Tax Rate 38.56% 25.57% 12.55% 46.28% 60.96% 28.71% 27.70% -
Total Cost 144,562 316,485 156,805 183,638 134,197 142,138 126,494 2.24%
-
Net Worth 343,545 335,634 270,246 317,739 325,607 333,000 225,918 7.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,731 1,316 - - - - 2,242 3.34%
Div Payout % 32.83% 2.01% - - - - 21.27% -
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 343,545 335,634 270,246 317,739 325,607 333,000 225,918 7.23%
NOSH 274,836 274,031 273,999 266,470 272,702 277,500 225,918 3.31%
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 5.41% 17.09% 1.48% 0.72% 1.22% 4.91% 7.58% -
ROE 2.42% 19.48% 0.94% 0.43% 0.44% 2.23% 4.67% -
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 55.61 139.30 58.09 69.41 49.82 53.86 60.58 -1.41%
EPS 3.03 23.86 0.93 0.51 0.53 2.67 4.67 -6.95%
DPS 1.00 0.48 0.00 0.00 0.00 0.00 1.00 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 - 266,470
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 55.61 138.90 57.91 67.30 49.43 54.39 49.80 1.85%
EPS 3.03 23.79 0.93 0.50 0.53 2.70 3.84 -3.86%
DPS 1.00 0.48 0.00 0.00 0.00 0.00 0.82 3.36%
NAPS 1.25 1.2212 0.9833 1.1561 1.1847 1.2116 0.822 7.23%
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 1.11 0.43 0.57 0.53 1.00 1.02 0.91 3.36%
P/EPS 20.49 2.51 35.47 72.23 94.30 20.58 11.79 9.64%
EY 4.88 39.77 2.82 1.38 1.06 4.86 8.48 -8.79%
DY 1.61 0.80 0.00 0.00 0.00 0.00 1.82 -2.02%
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 1.49 0.45 0.57 0.52 0.88 1.04 1.07 5.67%
P/EPS 27.42 2.62 35.47 70.28 82.98 20.96 13.93 11.94%
EY 3.65 38.18 2.82 1.42 1.21 4.77 7.18 -10.65%
DY 1.20 0.77 0.00 0.00 0.00 0.00 1.54 -4.07%
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