[MITRA] YoY Annual (Unaudited) 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
YoY- -71.5%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 261,832 331,868 326,347 195,287 311,421 269,804 277,047 -0.93%
PBT 56,752 76,711 60,575 4,083 14,497 15,445 17,816 21.28%
Tax -15,743 -20,478 -15,083 -1,951 -5,465 -7,182 -10,061 7.74%
NP 41,009 56,233 45,492 2,132 9,032 8,263 7,755 31.97%
-
NP to SH 40,797 49,877 41,206 2,322 8,148 7,115 5,566 39.35%
-
Tax Rate 27.74% 26.69% 24.90% 47.78% 37.70% 46.50% 56.47% -
Total Cost 220,823 275,635 280,855 193,155 302,389 261,541 269,292 -3.25%
-
Net Worth 320,641 140,849 252,605 214,965 212,796 216,838 206,190 7.63%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 19,315 14,446 12,262 - 1,958 2,710 2,731 38.52%
Div Payout % 47.35% 28.96% 29.76% - 24.03% 38.10% 49.07% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 320,641 140,849 252,605 214,965 212,796 216,838 206,190 7.63%
NOSH 386,315 120,384 122,624 127,955 130,550 135,523 136,550 18.91%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.66% 16.94% 13.94% 1.09% 2.90% 3.06% 2.80% -
ROE 12.72% 35.41% 16.31% 1.08% 3.83% 3.28% 2.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 67.78 275.67 266.14 152.62 238.55 199.08 202.89 -16.69%
EPS 10.56 12.91 33.61 1.82 6.24 5.25 4.00 17.55%
DPS 5.00 12.00 10.00 0.00 1.50 2.00 2.00 16.49%
NAPS 0.83 1.17 2.06 1.68 1.63 1.60 1.51 -9.48%
Adjusted Per Share Value based on latest NOSH - 121,111
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.73 42.76 42.05 25.16 40.12 34.76 35.70 -0.94%
EPS 5.26 6.43 5.31 0.30 1.05 0.92 0.72 39.27%
DPS 2.49 1.86 1.58 0.00 0.25 0.35 0.35 38.66%
NAPS 0.4131 0.1815 0.3255 0.277 0.2742 0.2794 0.2657 7.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.47 0.55 0.25 0.21 0.29 0.22 0.20 -
P/RPS 0.69 0.20 0.09 0.14 0.12 0.11 0.10 37.95%
P/EPS 4.45 1.33 0.74 11.57 4.65 4.19 4.91 -1.62%
EY 22.47 75.33 134.41 8.64 21.52 23.86 20.38 1.63%
DY 10.64 21.82 40.00 0.00 5.17 9.09 10.00 1.03%
P/NAPS 0.57 0.47 0.12 0.13 0.18 0.14 0.13 27.92%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 23/02/10 26/02/09 27/02/08 28/02/07 27/02/06 -
Price 0.57 0.89 0.30 0.16 0.28 0.30 0.20 -
P/RPS 0.84 0.32 0.11 0.10 0.12 0.15 0.10 42.55%
P/EPS 5.40 2.15 0.89 8.82 4.49 5.71 4.91 1.59%
EY 18.53 46.55 112.01 11.34 22.29 17.50 20.38 -1.57%
DY 8.77 13.48 33.33 0.00 5.36 6.67 10.00 -2.16%
P/NAPS 0.69 0.76 0.15 0.10 0.17 0.19 0.13 32.05%

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