[MITRA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 258.22%
YoY- 864.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 322,662 257,140 326,347 227,202 185,546 139,564 195,287 39.88%
PBT 77,100 55,380 60,575 46,881 13,442 8,684 4,083 612.94%
Tax -19,808 -15,116 -15,083 -12,905 -4,120 -3,496 -1,951 370.86%
NP 57,292 40,264 45,492 33,976 9,322 5,188 2,132 802.58%
-
NP to SH 50,050 35,744 41,206 31,172 8,702 5,208 2,322 678.87%
-
Tax Rate 25.69% 27.30% 24.90% 27.53% 30.65% 40.26% 47.78% -
Total Cost 265,370 216,876 280,855 193,226 176,224 134,376 193,155 23.65%
-
Net Worth 269,073 255,487 252,605 240,647 222,580 214,893 214,965 16.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 12,262 - - - - -
Div Payout % - - 29.76% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 269,073 255,487 252,605 240,647 222,580 214,893 214,965 16.19%
NOSH 120,660 121,084 122,624 124,688 125,751 126,407 127,955 -3.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.76% 15.66% 13.94% 14.95% 5.02% 3.72% 1.09% -
ROE 18.60% 13.99% 16.31% 12.95% 3.91% 2.42% 1.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 267.41 212.36 266.14 182.22 147.55 110.41 152.62 45.48%
EPS 41.48 29.52 33.61 25.00 6.92 4.12 1.82 708.47%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.11 2.06 1.93 1.77 1.70 1.68 20.84%
Adjusted Per Share Value based on latest NOSH - 124,122
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.55 33.91 43.04 29.96 24.47 18.41 25.75 39.89%
EPS 6.60 4.71 5.43 4.11 1.15 0.69 0.31 672.48%
DPS 0.00 0.00 1.62 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3369 0.3331 0.3174 0.2935 0.2834 0.2835 16.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.48 0.25 0.24 0.22 0.22 0.21 -
P/RPS 0.20 0.23 0.09 0.13 0.15 0.20 0.14 26.92%
P/EPS 1.28 1.63 0.74 0.96 3.18 5.34 11.57 -77.04%
EY 78.26 61.50 134.41 104.17 31.45 18.73 8.64 336.28%
DY 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.12 0.12 0.12 0.13 0.13 50.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.45 0.48 0.30 0.25 0.26 0.20 0.16 -
P/RPS 0.17 0.23 0.11 0.14 0.18 0.18 0.10 42.57%
P/EPS 1.08 1.63 0.89 1.00 3.76 4.85 8.82 -75.43%
EY 92.18 61.50 112.01 100.00 26.62 20.60 11.34 305.83%
DY 0.00 0.00 33.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.15 0.13 0.15 0.12 0.10 58.94%

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