[MITRA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 67.09%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 257,140 326,347 227,202 185,546 139,564 195,287 198,334 18.91%
PBT 55,380 60,575 46,881 13,442 8,684 4,083 4,576 427.92%
Tax -15,116 -15,083 -12,905 -4,120 -3,496 -1,951 -1,632 341.63%
NP 40,264 45,492 33,976 9,322 5,188 2,132 2,944 472.81%
-
NP to SH 35,744 41,206 31,172 8,702 5,208 2,322 3,233 397.01%
-
Tax Rate 27.30% 24.90% 27.53% 30.65% 40.26% 47.78% 35.66% -
Total Cost 216,876 280,855 193,226 176,224 134,376 193,155 195,390 7.20%
-
Net Worth 255,487 252,605 240,647 222,580 214,893 214,965 220,687 10.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 12,262 - - - - - -
Div Payout % - 29.76% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 255,487 252,605 240,647 222,580 214,893 214,965 220,687 10.26%
NOSH 121,084 122,624 124,688 125,751 126,407 127,955 128,306 -3.79%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.66% 13.94% 14.95% 5.02% 3.72% 1.09% 1.48% -
ROE 13.99% 16.31% 12.95% 3.91% 2.42% 1.08% 1.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 212.36 266.14 182.22 147.55 110.41 152.62 154.58 23.60%
EPS 29.52 33.61 25.00 6.92 4.12 1.82 2.52 416.56%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.06 1.93 1.77 1.70 1.68 1.72 14.61%
Adjusted Per Share Value based on latest NOSH - 125,432
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.91 43.04 29.96 24.47 18.41 25.75 26.16 18.90%
EPS 4.71 5.43 4.11 1.15 0.69 0.31 0.43 393.93%
DPS 0.00 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3331 0.3174 0.2935 0.2834 0.2835 0.291 10.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.48 0.25 0.24 0.22 0.22 0.21 0.22 -
P/RPS 0.23 0.09 0.13 0.15 0.20 0.14 0.14 39.27%
P/EPS 1.63 0.74 0.96 3.18 5.34 11.57 8.73 -67.36%
EY 61.50 134.41 104.17 31.45 18.73 8.64 11.45 207.01%
DY 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.12 0.12 0.12 0.13 0.13 0.13 46.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.48 0.30 0.25 0.26 0.20 0.16 0.22 -
P/RPS 0.23 0.11 0.14 0.18 0.18 0.10 0.14 39.27%
P/EPS 1.63 0.89 1.00 3.76 4.85 8.82 8.73 -67.36%
EY 61.50 112.01 100.00 26.62 20.60 11.34 11.45 207.01%
DY 0.00 33.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.15 0.13 0.15 0.12 0.10 0.13 46.33%

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