[MITRA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 40.02%
YoY- 475.16%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 317,492 331,868 326,257 322,662 257,140 326,347 227,202 25.01%
PBT 55,864 76,711 80,957 77,100 55,380 60,575 46,881 12.40%
Tax -15,188 -20,478 -20,845 -19,808 -15,116 -15,083 -12,905 11.48%
NP 40,676 56,233 60,112 57,292 40,264 45,492 33,976 12.76%
-
NP to SH 39,436 49,877 54,593 50,050 35,744 41,206 31,172 16.98%
-
Tax Rate 27.19% 26.69% 25.75% 25.69% 27.30% 24.90% 27.53% -
Total Cost 276,816 275,635 266,145 265,370 216,876 280,855 193,226 27.10%
-
Net Worth 294,779 140,849 273,774 269,073 255,487 252,605 240,647 14.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 14,446 - - - 12,262 - -
Div Payout % - 28.96% - - - 29.76% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 294,779 140,849 273,774 269,073 255,487 252,605 240,647 14.49%
NOSH 123,856 120,384 121,139 120,660 121,084 122,624 124,688 -0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.81% 16.94% 18.42% 17.76% 15.66% 13.94% 14.95% -
ROE 13.38% 35.41% 19.94% 18.60% 13.99% 16.31% 12.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 256.34 275.67 269.32 267.41 212.36 266.14 182.22 25.57%
EPS 31.84 12.91 45.07 41.48 29.52 33.61 25.00 17.51%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.38 1.17 2.26 2.23 2.11 2.06 1.93 15.00%
Adjusted Per Share Value based on latest NOSH - 120,164
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.87 43.77 43.03 42.55 33.91 43.04 29.96 25.02%
EPS 5.20 6.58 7.20 6.60 4.71 5.43 4.11 16.99%
DPS 0.00 1.91 0.00 0.00 0.00 1.62 0.00 -
NAPS 0.3887 0.1857 0.361 0.3548 0.3369 0.3331 0.3174 14.47%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.01 0.55 0.50 0.53 0.48 0.25 0.24 -
P/RPS 0.39 0.20 0.19 0.20 0.23 0.09 0.13 108.14%
P/EPS 3.17 1.33 1.11 1.28 1.63 0.74 0.96 121.90%
EY 31.52 75.33 90.13 78.26 61.50 134.41 104.17 -54.96%
DY 0.00 21.82 0.00 0.00 0.00 40.00 0.00 -
P/NAPS 0.42 0.47 0.22 0.24 0.23 0.12 0.12 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 -
Price 1.07 0.89 0.51 0.45 0.48 0.30 0.25 -
P/RPS 0.42 0.32 0.19 0.17 0.23 0.11 0.14 108.14%
P/EPS 3.36 2.15 1.13 1.08 1.63 0.89 1.00 124.49%
EY 29.76 46.55 88.37 92.18 61.50 112.01 100.00 -55.45%
DY 0.00 13.48 0.00 0.00 0.00 33.33 0.00 -
P/NAPS 0.45 0.76 0.23 0.20 0.23 0.15 0.13 129.00%

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