[MITRA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.93%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 416,676 265,640 133,544 317,492 257,140 139,564 192,388 13.73%
PBT 57,424 16,504 15,824 55,864 55,380 8,684 4,072 55.40%
Tax -13,640 -5,120 -5,092 -15,188 -15,116 -3,496 -2,248 35.03%
NP 43,784 11,384 10,732 40,676 40,264 5,188 1,824 69.80%
-
NP to SH 43,712 11,744 11,332 39,436 35,744 5,208 1,792 70.25%
-
Tax Rate 23.75% 31.02% 32.18% 27.19% 27.30% 40.26% 55.21% -
Total Cost 372,892 254,256 122,812 276,816 216,876 134,376 190,564 11.83%
-
Net Worth 359,006 333,275 330,516 294,779 255,487 214,893 202,240 10.03%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 359,006 333,275 330,516 294,779 255,487 214,893 202,240 10.03%
NOSH 394,512 396,756 393,472 123,856 121,084 126,407 128,000 20.62%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.51% 4.29% 8.04% 12.81% 15.66% 3.72% 0.95% -
ROE 12.18% 3.52% 3.43% 13.38% 13.99% 2.42% 0.89% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 105.62 66.95 33.94 256.34 212.36 110.41 150.30 -5.70%
EPS 11.08 2.96 2.88 31.84 29.52 4.12 1.40 41.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.84 2.38 2.11 1.70 1.58 -8.78%
Adjusted Per Share Value based on latest NOSH - 123,856
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.69 34.23 17.21 40.91 33.13 17.98 24.79 13.73%
EPS 5.63 1.51 1.46 5.08 4.61 0.67 0.23 70.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4294 0.4258 0.3798 0.3292 0.2769 0.2606 10.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.59 0.415 0.56 1.01 0.48 0.22 0.27 -
P/RPS 0.56 0.62 1.65 0.39 0.23 0.20 0.18 20.81%
P/EPS 5.32 14.02 19.44 3.17 1.63 5.34 19.29 -19.31%
EY 18.78 7.13 5.14 31.52 61.50 18.73 5.19 23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.67 0.42 0.23 0.13 0.17 25.03%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 28/05/09 28/05/08 -
Price 0.85 0.535 0.57 1.07 0.48 0.20 0.29 -
P/RPS 0.80 0.80 1.68 0.42 0.23 0.18 0.19 27.05%
P/EPS 7.67 18.07 19.79 3.36 1.63 4.85 20.71 -15.25%
EY 13.04 5.53 5.05 29.76 61.50 20.60 4.83 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.68 0.45 0.23 0.12 0.18 31.46%

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