[MITRA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 258.22%
YoY- 864.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 215,268 264,592 326,257 227,202 198,334 308,241 180,818 2.94%
PBT 18,748 58,049 80,957 46,881 4,576 8,898 8,884 13.24%
Tax -7,201 -17,816 -20,845 -12,905 -1,632 -2,724 -4,924 6.53%
NP 11,546 40,233 60,112 33,976 2,944 6,174 3,960 19.50%
-
NP to SH 9,032 39,532 54,593 31,172 3,233 5,262 2,905 20.79%
-
Tax Rate 38.41% 30.69% 25.75% 27.53% 35.66% 30.61% 55.43% -
Total Cost 203,721 224,358 266,145 193,226 195,390 302,066 176,858 2.38%
-
Net Worth 311,131 306,846 273,774 240,647 220,687 211,118 198,833 7.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 311,131 306,846 273,774 240,647 220,687 211,118 198,833 7.74%
NOSH 393,837 383,557 121,139 124,688 128,306 131,129 136,187 19.34%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.36% 15.21% 18.42% 14.95% 1.48% 2.00% 2.19% -
ROE 2.90% 12.88% 19.94% 12.95% 1.47% 2.49% 1.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.66 68.98 269.32 182.22 154.58 235.07 132.77 -13.73%
EPS 2.29 10.31 45.07 25.00 2.52 4.01 2.13 1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 2.26 1.93 1.72 1.61 1.46 -9.72%
Adjusted Per Share Value based on latest NOSH - 124,122
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.39 34.89 43.03 29.96 26.16 40.65 23.85 2.94%
EPS 1.19 5.21 7.20 4.11 0.43 0.69 0.38 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.4047 0.361 0.3174 0.291 0.2784 0.2622 7.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.41 0.50 0.24 0.22 0.35 0.20 -
P/RPS 0.84 0.59 0.19 0.13 0.14 0.15 0.15 33.22%
P/EPS 20.06 3.98 1.11 0.96 8.73 8.72 9.37 13.51%
EY 4.99 25.14 90.13 104.17 11.45 11.47 10.67 -11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.22 0.12 0.13 0.22 0.14 26.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 29/11/10 26/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.45 0.47 0.51 0.25 0.22 0.31 0.22 -
P/RPS 0.82 0.68 0.19 0.14 0.14 0.13 0.17 29.95%
P/EPS 19.62 4.56 1.13 1.00 8.73 7.72 10.31 11.30%
EY 5.10 21.93 88.37 100.00 11.45 12.95 9.70 -10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.23 0.13 0.13 0.19 0.15 24.89%

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