[MITRA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.48%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 173,854 133,544 261,832 264,592 280,180 317,492 331,868 -35.04%
PBT 16,994 15,824 56,752 58,049 51,656 55,864 76,711 -63.42%
Tax -5,540 -5,092 -15,743 -17,816 -13,878 -15,188 -20,478 -58.20%
NP 11,454 10,732 41,009 40,233 37,778 40,676 56,233 -65.41%
-
NP to SH 11,404 11,332 40,797 39,532 36,782 39,436 49,877 -62.64%
-
Tax Rate 32.60% 32.18% 27.74% 30.69% 26.87% 27.19% 26.69% -
Total Cost 162,400 122,812 220,823 224,358 242,402 276,816 275,635 -29.74%
-
Net Worth 330,322 330,516 320,641 306,846 306,516 294,779 140,849 76.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 19,315 - - - 14,446 -
Div Payout % - - 47.35% - - - 28.96% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 330,322 330,516 320,641 306,846 306,516 294,779 140,849 76.60%
NOSH 393,241 393,472 386,315 383,557 125,621 123,856 120,384 120.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.59% 8.04% 15.66% 15.21% 13.48% 12.81% 16.94% -
ROE 3.45% 3.43% 12.72% 12.88% 12.00% 13.38% 35.41% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.21 33.94 67.78 68.98 223.03 256.34 275.67 -70.51%
EPS 2.90 2.88 10.56 10.31 29.28 31.84 12.91 -63.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 12.00 -
NAPS 0.84 0.84 0.83 0.80 2.44 2.38 1.17 -19.83%
Adjusted Per Share Value based on latest NOSH - 395,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.93 17.61 34.53 34.89 36.95 41.87 43.77 -35.03%
EPS 1.50 1.49 5.38 5.21 4.85 5.20 6.58 -62.71%
DPS 0.00 0.00 2.55 0.00 0.00 0.00 1.91 -
NAPS 0.4356 0.4359 0.4229 0.4047 0.4042 0.3887 0.1857 76.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.57 0.56 0.47 0.41 0.68 1.01 0.55 -
P/RPS 1.29 1.65 0.69 0.59 0.30 0.39 0.20 246.89%
P/EPS 19.66 19.44 4.45 3.98 2.32 3.17 1.33 503.30%
EY 5.09 5.14 22.47 25.14 43.06 31.52 75.33 -83.43%
DY 0.00 0.00 10.64 0.00 0.00 0.00 21.82 -
P/NAPS 0.68 0.67 0.57 0.51 0.28 0.42 0.47 27.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 28/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.51 0.57 0.57 0.47 0.50 1.07 0.89 -
P/RPS 1.15 1.68 0.84 0.68 0.22 0.42 0.32 134.80%
P/EPS 17.59 19.79 5.40 4.56 1.71 3.36 2.15 306.54%
EY 5.69 5.05 18.53 21.93 58.56 29.76 46.55 -75.40%
DY 0.00 0.00 8.77 0.00 0.00 0.00 13.48 -
P/NAPS 0.61 0.68 0.69 0.59 0.20 0.45 0.76 -13.64%

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