[MITRA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.76%
YoY- -35.0%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 283,567 250,543 224,840 208,669 215,844 261,831 285,618 -0.47%
PBT 28,008 27,838 27,277 39,421 46,742 56,752 59,529 -39.47%
Tax -8,964 -8,957 -7,782 -11,573 -13,219 -15,743 -18,206 -37.61%
NP 19,044 18,881 19,495 27,848 33,523 41,009 41,323 -40.30%
-
NP to SH 18,032 17,929 17,921 28,108 33,769 40,795 38,580 -39.74%
-
Tax Rate 32.01% 32.18% 28.53% 29.36% 28.28% 27.74% 30.58% -
Total Cost 264,523 231,662 205,345 180,821 182,321 220,822 244,295 5.44%
-
Net Worth 333,275 331,483 313,659 330,131 330,516 327,655 316,042 3.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 19,738 19,738 19,738 19,738 14,425 -
Div Payout % - - 110.14% 70.22% 58.45% 48.38% 37.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 333,275 331,483 313,659 330,131 330,516 327,655 316,042 3.59%
NOSH 396,756 394,623 397,037 393,013 393,472 394,765 395,052 0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.72% 7.54% 8.67% 13.35% 15.53% 15.66% 14.47% -
ROE 5.41% 5.41% 5.71% 8.51% 10.22% 12.45% 12.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.47 63.49 56.63 53.09 54.86 66.33 72.30 -0.76%
EPS 4.54 4.54 4.51 7.15 8.58 10.33 9.77 -39.97%
DPS 0.00 0.00 5.00 5.00 5.02 5.00 3.65 -
NAPS 0.84 0.84 0.79 0.84 0.84 0.83 0.80 3.30%
Adjusted Per Share Value based on latest NOSH - 393,013
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.40 33.04 29.65 27.52 28.46 34.53 37.67 -0.47%
EPS 2.38 2.36 2.36 3.71 4.45 5.38 5.09 -39.72%
DPS 0.00 0.00 2.60 2.60 2.60 2.60 1.90 -
NAPS 0.4395 0.4371 0.4136 0.4354 0.4359 0.4321 0.4168 3.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.415 0.43 0.46 0.57 0.56 0.47 0.41 -
P/RPS 0.58 0.68 0.81 1.07 1.02 0.71 0.57 1.16%
P/EPS 9.13 9.46 10.19 7.97 6.53 4.55 4.20 67.72%
EY 10.95 10.57 9.81 12.55 15.33 21.99 23.82 -40.40%
DY 0.00 0.00 10.87 8.77 8.96 10.64 8.91 -
P/NAPS 0.49 0.51 0.58 0.68 0.67 0.57 0.51 -2.62%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 26/11/12 27/08/12 29/05/12 28/02/12 25/11/11 -
Price 0.535 0.41 0.45 0.51 0.57 0.57 0.47 -
P/RPS 0.75 0.65 0.79 0.96 1.04 0.86 0.65 10.00%
P/EPS 11.77 9.02 9.97 7.13 6.64 5.52 4.81 81.48%
EY 8.50 11.08 10.03 14.02 15.06 18.13 20.78 -44.86%
DY 0.00 0.00 11.11 9.80 8.80 8.77 7.77 -
P/NAPS 0.64 0.49 0.57 0.61 0.68 0.69 0.59 5.56%

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