[MITRA] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.2%
YoY- -18.2%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 520,205 338,444 250,542 261,832 331,868 326,347 195,287 17.72%
PBT 72,483 40,295 27,837 56,752 76,711 60,575 4,083 61.47%
Tax -19,198 -11,642 -8,957 -15,743 -20,478 -15,083 -1,951 46.36%
NP 53,285 28,653 18,880 41,009 56,233 45,492 2,132 70.94%
-
NP to SH 53,769 29,317 17,930 40,797 49,877 41,206 2,322 68.78%
-
Tax Rate 26.49% 28.89% 32.18% 27.74% 26.69% 24.90% 47.78% -
Total Cost 466,920 309,791 231,662 220,823 275,635 280,855 193,155 15.84%
-
Net Worth 390,320 347,226 331,238 320,641 140,849 252,605 214,965 10.44%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 19,713 - - 19,315 14,446 12,262 - -
Div Payout % 36.66% - - 47.35% 28.96% 29.76% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 390,320 347,226 331,238 320,641 140,849 252,605 214,965 10.44%
NOSH 394,262 394,576 394,331 386,315 120,384 122,624 127,955 20.61%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.24% 8.47% 7.54% 15.66% 16.94% 13.94% 1.09% -
ROE 13.78% 8.44% 5.41% 12.72% 35.41% 16.31% 1.08% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 131.94 85.77 63.54 67.78 275.67 266.14 152.62 -2.39%
EPS 9.10 7.43 4.54 10.56 12.91 33.61 1.82 30.75%
DPS 5.00 0.00 0.00 5.00 12.00 10.00 0.00 -
NAPS 0.99 0.88 0.84 0.83 1.17 2.06 1.68 -8.43%
Adjusted Per Share Value based on latest NOSH - 394,765
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.60 44.63 33.04 34.53 43.77 43.04 25.75 17.73%
EPS 7.09 3.87 2.36 5.38 6.58 5.43 0.31 68.43%
DPS 2.60 0.00 0.00 2.55 1.91 1.62 0.00 -
NAPS 0.5147 0.4579 0.4368 0.4229 0.1857 0.3331 0.2835 10.44%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.98 0.505 0.43 0.47 0.55 0.25 0.21 -
P/RPS 0.74 0.59 0.68 0.69 0.20 0.09 0.14 31.96%
P/EPS 7.19 6.80 9.46 4.45 1.33 0.74 11.57 -7.61%
EY 13.92 14.71 10.57 22.47 75.33 134.41 8.64 8.26%
DY 5.10 0.00 0.00 10.64 21.82 40.00 0.00 -
P/NAPS 0.99 0.57 0.51 0.57 0.47 0.12 0.13 40.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 23/02/10 26/02/09 -
Price 1.67 0.49 0.41 0.57 0.89 0.30 0.16 -
P/RPS 1.27 0.57 0.65 0.84 0.32 0.11 0.10 52.71%
P/EPS 12.25 6.59 9.02 5.40 2.15 0.89 8.82 5.62%
EY 8.17 15.16 11.09 18.53 46.55 112.01 11.34 -5.31%
DY 2.99 0.00 0.00 8.77 13.48 33.33 0.00 -
P/NAPS 1.69 0.56 0.49 0.69 0.76 0.15 0.10 60.16%

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