[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -80.23%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 261,832 198,444 140,090 79,373 331,868 244,693 161,331 37.98%
PBT 56,752 43,537 25,828 13,966 76,711 60,718 38,550 29.31%
Tax -15,743 -13,362 -6,939 -3,797 -20,478 -15,634 -9,904 36.08%
NP 41,009 30,175 18,889 10,169 56,233 45,084 28,646 26.93%
-
NP to SH 40,797 29,649 18,391 9,859 49,877 40,945 25,025 38.39%
-
Tax Rate 27.74% 30.69% 26.87% 27.19% 26.69% 25.75% 25.69% -
Total Cost 220,823 168,269 121,201 69,204 275,635 199,609 132,685 40.30%
-
Net Worth 320,641 306,846 306,516 294,779 140,849 273,774 269,073 12.36%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 19,315 - - - 14,446 - - -
Div Payout % 47.35% - - - 28.96% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 320,641 306,846 306,516 294,779 140,849 273,774 269,073 12.36%
NOSH 386,315 383,557 125,621 123,856 120,384 121,139 120,660 116.76%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.66% 15.21% 13.48% 12.81% 16.94% 18.42% 17.76% -
ROE 12.72% 9.66% 6.00% 3.34% 35.41% 14.96% 9.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.78 51.74 111.52 64.08 275.67 201.99 133.71 -36.34%
EPS 10.56 7.73 14.64 7.96 12.91 33.80 20.74 -36.15%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 0.83 0.80 2.44 2.38 1.17 2.26 2.23 -48.16%
Adjusted Per Share Value based on latest NOSH - 123,856
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.73 25.57 18.05 10.23 42.76 31.53 20.79 37.95%
EPS 5.26 3.82 2.37 1.27 6.43 5.28 3.22 38.57%
DPS 2.49 0.00 0.00 0.00 1.86 0.00 0.00 -
NAPS 0.4131 0.3953 0.3949 0.3798 0.1815 0.3527 0.3467 12.35%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.47 0.41 0.68 1.01 0.55 0.50 0.53 -
P/RPS 0.69 0.79 0.61 1.58 0.20 0.25 0.40 43.69%
P/EPS 4.45 5.30 4.64 12.69 1.33 1.48 2.56 44.42%
EY 22.47 18.85 21.53 7.88 75.33 67.60 39.13 -30.84%
DY 10.64 0.00 0.00 0.00 21.82 0.00 0.00 -
P/NAPS 0.57 0.51 0.28 0.42 0.47 0.22 0.24 77.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 25/08/11 27/05/11 25/02/11 29/11/10 26/08/10 -
Price 0.57 0.47 0.50 1.07 0.89 0.51 0.45 -
P/RPS 0.84 0.91 0.45 1.67 0.32 0.25 0.34 82.45%
P/EPS 5.40 6.08 3.42 13.44 2.15 1.51 2.17 83.33%
EY 18.53 16.45 29.28 7.44 46.55 66.27 46.09 -45.43%
DY 8.77 0.00 0.00 0.00 13.48 0.00 0.00 -
P/NAPS 0.69 0.59 0.20 0.45 0.76 0.23 0.20 127.80%

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