[MITRA] QoQ 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- 31.99%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 53,542 33,386 63,388 58,353 60,717 79,373 87,175 -27.76%
PBT 4,541 3,956 13,215 17,709 11,862 13,966 15,992 -56.83%
Tax -1,497 -1,273 -2,381 -6,422 -3,143 -3,797 -4,844 -54.32%
NP 3,044 2,683 10,834 11,287 8,719 10,169 11,148 -57.94%
-
NP to SH 2,869 2,833 11,147 11,259 8,530 9,859 8,932 -53.13%
-
Tax Rate 32.97% 32.18% 18.02% 36.26% 26.50% 27.19% 30.29% -
Total Cost 50,498 30,703 52,554 47,066 51,998 69,204 76,027 -23.89%
-
Net Worth 330,131 330,516 327,655 316,042 310,644 294,779 240,418 23.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 19,738 - - - 14,425 -
Div Payout % - - 177.07% - - - 161.50% -
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 330,131 330,516 327,655 316,042 310,644 294,779 240,418 23.56%
NOSH 393,013 393,472 394,765 395,052 127,313 123,856 120,209 120.44%
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 5.69% 8.04% 17.09% 19.34% 14.36% 12.81% 12.79% -
ROE 0.87% 0.86% 3.40% 3.56% 2.75% 3.34% 3.72% -
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 13.62 8.48 16.06 14.77 47.69 64.08 72.52 -67.23%
EPS 0.73 0.72 2.83 2.85 6.70 7.96 2.26 -52.95%
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 2.00 -43.94%
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 6.90 4.30 8.17 7.52 7.82 10.23 11.23 -27.74%
EPS 0.37 0.37 1.44 1.45 1.10 1.27 1.15 -53.07%
DPS 0.00 0.00 2.54 0.00 0.00 0.00 1.86 -
NAPS 0.4253 0.4258 0.4222 0.4072 0.4002 0.3798 0.3098 23.54%
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 4.18 6.60 2.93 2.78 1.43 1.58 0.76 211.90%
P/EPS 78.08 77.78 16.64 14.39 10.15 12.69 7.40 381.75%
EY 1.28 1.29 6.01 6.95 9.85 7.88 13.51 -79.24%
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 0.28 80.77%
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 3.74 6.72 3.55 3.18 1.05 1.67 1.23 110.02%
P/EPS 69.86 79.17 20.19 16.49 7.46 13.44 11.98 224.32%
EY 1.43 1.26 4.95 6.06 13.40 7.44 8.35 -69.19%
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 0.45 22.50%

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