[MITRA] QoQ 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- 10.38%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 63,388 58,353 60,717 79,373 87,175 83,362 97,046 -24.66%
PBT 13,215 17,709 11,862 13,966 15,992 22,168 24,705 -34.02%
Tax -2,381 -6,422 -3,143 -3,797 -4,844 -5,730 -6,124 -46.63%
NP 10,834 11,287 8,719 10,169 11,148 16,438 18,581 -30.13%
-
NP to SH 11,147 11,259 8,530 9,859 8,932 15,920 16,090 -21.65%
-
Tax Rate 18.02% 36.26% 26.50% 27.19% 30.29% 25.85% 24.79% -
Total Cost 52,554 47,066 51,998 69,204 76,027 66,924 78,465 -23.39%
-
Net Worth 327,655 316,042 310,644 294,779 240,418 271,746 267,966 14.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 19,738 - - - 14,425 - - -
Div Payout % 177.07% - - - 161.50% - - -
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 327,655 316,042 310,644 294,779 240,418 271,746 267,966 14.30%
NOSH 394,765 395,052 127,313 123,856 120,209 120,241 120,164 120.51%
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 17.09% 19.34% 14.36% 12.81% 12.79% 19.72% 19.15% -
ROE 3.40% 3.56% 2.75% 3.34% 3.72% 5.86% 6.00% -
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 16.06 14.77 47.69 64.08 72.52 69.33 80.76 -65.83%
EPS 2.83 2.85 6.70 7.96 2.26 13.24 13.39 -64.41%
DPS 5.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 0.83 0.80 2.44 2.38 2.00 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 8.36 7.70 8.01 10.47 11.50 10.99 12.80 -24.66%
EPS 1.47 1.48 1.12 1.30 1.18 2.10 2.12 -21.60%
DPS 2.60 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 0.4321 0.4168 0.4097 0.3887 0.3171 0.3584 0.3534 14.30%
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 2.93 2.78 1.43 1.58 0.76 0.72 0.66 169.38%
P/EPS 16.64 14.39 10.15 12.69 7.40 3.78 3.96 159.71%
EY 6.01 6.95 9.85 7.88 13.51 26.48 25.26 -61.50%
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 0.28 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 3.55 3.18 1.05 1.67 1.23 0.74 0.56 241.37%
P/EPS 20.19 16.49 7.46 13.44 11.98 3.85 3.36 229.44%
EY 4.95 6.06 13.40 7.44 8.35 25.96 29.76 -69.65%
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 0.45 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