[MAHJAYA] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[MAHJAYA] MAHAJAYA BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 0.89%
YoY- 1824.62%
Quarter Report
Latest QR
Upcoming QR
MAHJAYA's Result
MAHJAYA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 376,610 165,549 173,660 148,127 144,581 130,887 169,834 14.18%
PBT 88,614 3,201 799 8,023 5,154 14,062 1,157 106.00%
Tax -22,514 27 -893 -4,412 -976 -4,261 -8,286 18.11%
NP 66,100 3,228 -94 3,611 4,178 9,801 -7,129 -
-
NP to SH 65,976 3,428 100 3,473 3,968 10,165 -7,129 -
-
Tax Rate 25.41% -0.84% 111.76% 54.99% 18.94% 30.30% 716.16% -
Total Cost 310,510 162,321 173,754 144,516 140,403 121,086 176,963 9.81%
-
Net Worth 336,627 268,530 329,836 327,250 326,168 224,100 261,699 4.28%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 1,316 - - - - 2,242 - -
Div Payout % 2.00% - - - - 22.06% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 336,627 268,530 329,836 327,250 326,168 224,100 261,699 4.28%
NOSH 275,135 271,875 277,500 273,666 274,090 224,100 225,603 3.36%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 17.55% 1.95% -0.05% 2.44% 2.89% 7.49% -4.20% -
ROE 19.60% 1.28% 0.03% 1.06% 1.22% 4.54% -2.72% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 136.88 60.89 62.58 54.13 52.75 58.41 75.28 10.47%
EPS 23.98 1.26 0.04 1.27 1.45 4.54 -3.16 -
DPS 0.48 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2235 0.9877 1.1886 1.1958 1.19 1.00 1.16 0.89%
Adjusted Per Share Value based on latest NOSH - 275,135
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 137.03 60.24 63.19 53.90 52.61 47.62 61.79 14.18%
EPS 24.01 1.25 0.04 1.26 1.44 3.70 -2.59 -
DPS 0.48 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 1.2248 0.9771 1.2001 1.1907 1.1868 0.8154 0.9522 4.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.63 0.35 0.34 0.47 0.56 0.62 2.00 -
P/RPS 0.46 0.57 0.54 0.87 1.06 1.06 2.66 -25.34%
P/EPS 2.63 27.76 943.50 37.04 38.68 13.67 -63.29 -
EY 38.06 3.60 0.11 2.70 2.59 7.32 -1.58 -
DY 0.76 0.00 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.51 0.35 0.29 0.39 0.47 0.62 1.72 -18.33%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 29/05/09 22/05/08 29/05/07 26/05/06 26/05/05 -
Price 0.62 0.34 0.38 0.43 0.58 0.54 0.72 -
P/RPS 0.45 0.56 0.61 0.79 1.10 0.92 0.96 -11.85%
P/EPS 2.59 26.97 1,054.50 33.88 40.06 11.90 -22.79 -
EY 38.68 3.71 0.09 2.95 2.50 8.40 -4.39 -
DY 0.77 0.00 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.51 0.34 0.32 0.36 0.49 0.54 0.62 -3.20%

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