[MITRA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.19%
YoY- 1674.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 326,257 322,662 257,140 326,347 227,202 185,546 139,564 76.04%
PBT 80,957 77,100 55,380 60,575 46,881 13,442 8,684 342.35%
Tax -20,845 -19,808 -15,116 -15,083 -12,905 -4,120 -3,496 228.45%
NP 60,112 57,292 40,264 45,492 33,976 9,322 5,188 411.28%
-
NP to SH 54,593 50,050 35,744 41,206 31,172 8,702 5,208 378.28%
-
Tax Rate 25.75% 25.69% 27.30% 24.90% 27.53% 30.65% 40.26% -
Total Cost 266,145 265,370 216,876 280,855 193,226 176,224 134,376 57.64%
-
Net Worth 273,774 269,073 255,487 252,605 240,647 222,580 214,893 17.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 12,262 - - - -
Div Payout % - - - 29.76% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,774 269,073 255,487 252,605 240,647 222,580 214,893 17.50%
NOSH 121,139 120,660 121,084 122,624 124,688 125,751 126,407 -2.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.42% 17.76% 15.66% 13.94% 14.95% 5.02% 3.72% -
ROE 19.94% 18.60% 13.99% 16.31% 12.95% 3.91% 2.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 269.32 267.41 212.36 266.14 182.22 147.55 110.41 81.10%
EPS 45.07 41.48 29.52 33.61 25.00 6.92 4.12 392.07%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.11 2.06 1.93 1.77 1.70 20.88%
Adjusted Per Share Value based on latest NOSH - 122,164
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.03 42.55 33.91 43.04 29.96 24.47 18.41 76.03%
EPS 7.20 6.60 4.71 5.43 4.11 1.15 0.69 376.83%
DPS 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
NAPS 0.361 0.3548 0.3369 0.3331 0.3174 0.2935 0.2834 17.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.53 0.48 0.25 0.24 0.22 0.22 -
P/RPS 0.19 0.20 0.23 0.09 0.13 0.15 0.20 -3.35%
P/EPS 1.11 1.28 1.63 0.74 0.96 3.18 5.34 -64.87%
EY 90.13 78.26 61.50 134.41 104.17 31.45 18.73 184.75%
DY 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.12 0.12 0.12 0.13 41.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.51 0.45 0.48 0.30 0.25 0.26 0.20 -
P/RPS 0.19 0.17 0.23 0.11 0.14 0.18 0.18 3.66%
P/EPS 1.13 1.08 1.63 0.89 1.00 3.76 4.85 -62.10%
EY 88.37 92.18 61.50 112.01 100.00 26.62 20.60 163.77%
DY 0.00 0.00 0.00 33.33 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.23 0.15 0.13 0.15 0.12 54.23%

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