[MITRA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 36.79%
YoY- -62.58%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 326,347 216,938 184,542 182,081 195,287 228,991 259,504 16.45%
PBT 60,575 35,811 7,304 5,235 4,082 11,255 15,001 152.93%
Tax -15,084 -10,407 -2,568 -2,263 -1,951 -4,646 -5,521 95.07%
NP 45,491 25,404 4,736 2,972 2,131 6,609 9,480 183.68%
-
NP to SH 41,205 23,274 4,651 3,175 2,321 6,626 8,867 177.69%
-
Tax Rate 24.90% 29.06% 35.16% 43.23% 47.80% 41.28% 36.80% -
Total Cost 280,856 191,534 179,806 179,109 193,156 222,382 250,024 8.03%
-
Net Worth 251,658 239,556 222,014 214,893 203,466 217,687 219,824 9.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,216 - - - - 1,937 1,937 240.20%
Div Payout % 29.65% - - - - 29.25% 21.85% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 251,658 239,556 222,014 214,893 203,466 217,687 219,824 9.40%
NOSH 122,164 124,122 125,432 126,407 121,111 126,562 127,804 -2.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.94% 11.71% 2.57% 1.63% 1.09% 2.89% 3.65% -
ROE 16.37% 9.72% 2.09% 1.48% 1.14% 3.04% 4.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 267.14 174.78 147.13 144.04 161.25 180.93 203.05 20.00%
EPS 33.73 18.75 3.71 2.51 1.92 5.24 6.94 186.10%
DPS 10.00 0.00 0.00 0.00 0.00 1.53 1.50 252.99%
NAPS 2.06 1.93 1.77 1.70 1.68 1.72 1.72 12.74%
Adjusted Per Share Value based on latest NOSH - 126,407
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.04 28.61 24.34 24.01 25.75 30.20 34.22 16.46%
EPS 5.43 3.07 0.61 0.42 0.31 0.87 1.17 177.45%
DPS 1.61 0.00 0.00 0.00 0.00 0.26 0.26 236.09%
NAPS 0.3319 0.3159 0.2928 0.2834 0.2683 0.2871 0.2899 9.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.24 0.22 0.22 0.21 0.22 0.24 -
P/RPS 0.09 0.14 0.15 0.15 0.13 0.12 0.12 -17.40%
P/EPS 0.74 1.28 5.93 8.76 10.96 4.20 3.46 -64.13%
EY 134.92 78.13 16.85 11.42 9.13 23.80 28.91 178.48%
DY 40.00 0.00 0.00 0.00 0.00 6.96 6.25 243.54%
P/NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.14 -9.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 0.30 0.25 0.26 0.20 0.16 0.22 0.22 -
P/RPS 0.11 0.14 0.18 0.14 0.10 0.12 0.11 0.00%
P/EPS 0.89 1.33 7.01 7.96 8.35 4.20 3.17 -57.02%
EY 112.43 75.00 14.26 12.56 11.98 23.80 31.54 132.81%
DY 33.33 0.00 0.00 0.00 0.00 6.96 6.82 187.15%
P/NAPS 0.15 0.13 0.15 0.12 0.10 0.13 0.13 9.98%

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