[MITRA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -64.97%
YoY- -71.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 216,938 184,542 182,081 195,287 228,991 259,504 285,661 -16.74%
PBT 35,811 7,304 5,235 4,082 11,255 15,001 14,759 80.47%
Tax -10,407 -2,568 -2,263 -1,951 -4,646 -5,521 -5,409 54.63%
NP 25,404 4,736 2,972 2,131 6,609 9,480 9,350 94.59%
-
NP to SH 23,274 4,651 3,175 2,321 6,626 8,867 8,485 95.83%
-
Tax Rate 29.06% 35.16% 43.23% 47.80% 41.28% 36.80% 36.65% -
Total Cost 191,534 179,806 179,109 193,156 222,382 250,024 276,311 -21.65%
-
Net Worth 239,556 222,014 214,893 203,466 217,687 219,824 202,240 11.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 1,937 1,937 1,937 -
Div Payout % - - - - 29.25% 21.85% 22.84% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 239,556 222,014 214,893 203,466 217,687 219,824 202,240 11.93%
NOSH 124,122 125,432 126,407 121,111 126,562 127,804 128,000 -2.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.71% 2.57% 1.63% 1.09% 2.89% 3.65% 3.27% -
ROE 9.72% 2.09% 1.48% 1.14% 3.04% 4.03% 4.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 174.78 147.13 144.04 161.25 180.93 203.05 223.17 -15.02%
EPS 18.75 3.71 2.51 1.92 5.24 6.94 6.63 99.85%
DPS 0.00 0.00 0.00 0.00 1.53 1.50 1.51 -
NAPS 1.93 1.77 1.70 1.68 1.72 1.72 1.58 14.25%
Adjusted Per Share Value based on latest NOSH - 121,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.95 23.78 23.46 25.16 29.50 33.43 36.80 -16.74%
EPS 3.00 0.60 0.41 0.30 0.85 1.14 1.09 96.27%
DPS 0.00 0.00 0.00 0.00 0.25 0.25 0.25 -
NAPS 0.3086 0.286 0.2769 0.2621 0.2805 0.2832 0.2606 11.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.24 0.22 0.22 0.21 0.22 0.24 0.27 -
P/RPS 0.14 0.15 0.15 0.13 0.12 0.12 0.12 10.81%
P/EPS 1.28 5.93 8.76 10.96 4.20 3.46 4.07 -53.72%
EY 78.13 16.85 11.42 9.13 23.80 28.91 24.55 116.20%
DY 0.00 0.00 0.00 0.00 6.96 6.25 5.61 -
P/NAPS 0.12 0.12 0.13 0.13 0.13 0.14 0.17 -20.70%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 29/08/08 28/05/08 -
Price 0.25 0.26 0.20 0.16 0.22 0.22 0.29 -
P/RPS 0.14 0.18 0.14 0.10 0.12 0.11 0.13 5.05%
P/EPS 1.33 7.01 7.96 8.35 4.20 3.17 4.37 -54.72%
EY 75.00 14.26 12.56 11.98 23.80 31.54 22.86 120.63%
DY 0.00 0.00 0.00 0.00 6.96 6.82 5.22 -
P/NAPS 0.13 0.15 0.12 0.10 0.13 0.13 0.18 -19.48%

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