[MITRA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 77.04%
YoY- 1675.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 400,638 394,905 355,741 326,347 216,938 184,542 182,081 69.08%
PBT 86,132 92,404 72,249 60,575 35,811 7,304 5,235 545.79%
Tax -21,037 -22,926 -17,989 -15,084 -10,407 -2,568 -2,263 341.51%
NP 65,095 69,478 54,260 45,491 25,404 4,736 2,972 681.35%
-
NP to SH 58,773 61,881 48,839 41,205 23,274 4,651 3,175 598.53%
-
Tax Rate 24.42% 24.81% 24.90% 24.90% 29.06% 35.16% 43.23% -
Total Cost 335,543 325,427 301,481 280,856 191,534 179,806 179,109 51.91%
-
Net Worth 240,483 267,966 255,487 251,658 239,556 222,014 214,893 7.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,216 12,216 12,216 12,216 - - - -
Div Payout % 20.79% 19.74% 25.01% 29.65% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 240,483 267,966 255,487 251,658 239,556 222,014 214,893 7.78%
NOSH 120,241 120,164 121,084 122,164 124,122 125,432 126,407 -3.27%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.25% 17.59% 15.25% 13.94% 11.71% 2.57% 1.63% -
ROE 24.44% 23.09% 19.12% 16.37% 9.72% 2.09% 1.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 333.19 328.64 293.80 267.14 174.78 147.13 144.04 74.81%
EPS 48.88 51.50 40.33 33.73 18.75 3.71 2.51 622.52%
DPS 10.00 10.17 10.09 10.00 0.00 0.00 0.00 -
NAPS 2.00 2.23 2.11 2.06 1.93 1.77 1.70 11.43%
Adjusted Per Share Value based on latest NOSH - 122,164
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.62 50.88 45.83 42.05 27.95 23.78 23.46 69.09%
EPS 7.57 7.97 6.29 5.31 3.00 0.60 0.41 597.32%
DPS 1.57 1.57 1.57 1.57 0.00 0.00 0.00 -
NAPS 0.3098 0.3453 0.3292 0.3242 0.3086 0.286 0.2769 7.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.53 0.48 0.25 0.24 0.22 0.22 -
P/RPS 0.15 0.16 0.16 0.09 0.14 0.15 0.15 0.00%
P/EPS 1.02 1.03 1.19 0.74 1.28 5.93 8.76 -76.12%
EY 97.76 97.16 84.03 134.92 78.13 16.85 11.42 317.92%
DY 20.00 19.18 21.02 40.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.12 0.12 0.12 0.13 54.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.51 0.45 0.48 0.30 0.25 0.26 0.20 -
P/RPS 0.15 0.14 0.16 0.11 0.14 0.18 0.14 4.70%
P/EPS 1.04 0.87 1.19 0.89 1.33 7.01 7.96 -74.21%
EY 95.84 114.44 84.03 112.43 75.00 14.26 12.56 287.11%
DY 19.61 22.59 21.02 33.33 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.23 0.15 0.13 0.15 0.12 67.36%

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