[MITRA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.48%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 512,592 286,090 215,268 264,592 326,257 227,202 198,334 17.13%
PBT 66,298 27,837 18,748 58,049 80,957 46,881 4,576 56.10%
Tax -16,704 -7,130 -7,201 -17,816 -20,845 -12,905 -1,632 47.32%
NP 49,594 20,706 11,546 40,233 60,112 33,976 2,944 60.07%
-
NP to SH 50,165 21,162 9,032 39,532 54,593 31,172 3,233 57.89%
-
Tax Rate 25.20% 25.61% 38.41% 30.69% 25.75% 27.53% 35.66% -
Total Cost 462,997 265,384 203,721 224,358 266,145 193,226 195,390 15.45%
-
Net Worth 374,270 335,601 311,131 306,846 273,774 240,647 220,687 9.19%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 374,270 335,601 311,131 306,846 273,774 240,647 220,687 9.19%
NOSH 393,968 394,825 393,837 383,557 121,139 124,688 128,306 20.54%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.68% 7.24% 5.36% 15.21% 18.42% 14.95% 1.48% -
ROE 13.40% 6.31% 2.90% 12.88% 19.94% 12.95% 1.47% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 130.11 72.46 54.66 68.98 269.32 182.22 154.58 -2.83%
EPS 12.73 5.36 2.29 10.31 45.07 25.00 2.52 30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.85 0.79 0.80 2.26 1.93 1.72 -9.41%
Adjusted Per Share Value based on latest NOSH - 395,052
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 66.04 36.86 27.74 34.09 42.04 29.27 25.55 17.13%
EPS 6.46 2.73 1.16 5.09 7.03 4.02 0.42 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4822 0.4324 0.4009 0.3953 0.3527 0.3101 0.2843 9.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.955 0.45 0.46 0.41 0.50 0.24 0.22 -
P/RPS 0.73 0.62 0.84 0.59 0.19 0.13 0.14 31.66%
P/EPS 7.50 8.40 20.06 3.98 1.11 0.96 8.73 -2.49%
EY 13.33 11.91 4.99 25.14 90.13 104.17 11.45 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.53 0.58 0.51 0.22 0.12 0.13 40.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 26/11/12 25/11/11 29/11/10 26/11/09 26/11/08 -
Price 1.15 0.48 0.45 0.47 0.51 0.25 0.22 -
P/RPS 0.88 0.66 0.82 0.68 0.19 0.14 0.14 35.83%
P/EPS 9.03 8.96 19.62 4.56 1.13 1.00 8.73 0.56%
EY 11.07 11.17 5.10 21.93 88.37 100.00 11.45 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.56 0.57 0.59 0.23 0.13 0.13 45.01%

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