[MITRA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.31%
YoY- 17241.35%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,091 63,388 87,175 155,945 46,536 80,240 134,190 -6.59%
PBT 13,776 13,215 15,992 25,414 650 7,823 8,782 7.78%
Tax -3,556 -2,381 -4,844 -5,404 -727 -3,422 -3,489 0.31%
NP 10,220 10,834 11,148 20,010 -77 4,401 5,293 11.57%
-
NP to SH 11,155 11,147 8,932 17,827 -104 4,201 4,936 14.54%
-
Tax Rate 25.81% 18.02% 30.29% 21.26% 111.85% 43.74% 39.73% -
Total Cost 78,871 52,554 76,027 135,935 46,613 75,839 128,897 -7.85%
-
Net Worth 331,483 327,655 240,418 251,658 203,466 210,571 214,608 7.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 19,738 14,425 12,216 - 1,937 2,682 -
Div Payout % - 177.07% 161.50% 68.53% - 46.13% 54.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 331,483 327,655 240,418 251,658 203,466 210,571 214,608 7.50%
NOSH 394,623 394,765 120,209 122,164 121,111 129,184 134,130 19.68%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.47% 17.09% 12.79% 12.83% -0.17% 5.48% 3.94% -
ROE 3.37% 3.40% 3.72% 7.08% -0.05% 2.00% 2.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.58 16.06 72.52 127.65 38.42 62.11 100.04 -21.95%
EPS 2.83 2.83 2.26 14.60 -0.08 3.25 3.68 -4.27%
DPS 0.00 5.00 12.00 10.00 0.00 1.50 2.00 -
NAPS 0.84 0.83 2.00 2.06 1.68 1.63 1.60 -10.17%
Adjusted Per Share Value based on latest NOSH - 122,164
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.48 8.17 11.23 20.09 6.00 10.34 17.29 -6.59%
EPS 1.44 1.44 1.15 2.30 -0.01 0.54 0.64 14.45%
DPS 0.00 2.54 1.86 1.57 0.00 0.25 0.35 -
NAPS 0.4271 0.4222 0.3098 0.3242 0.2621 0.2713 0.2765 7.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.43 0.47 0.55 0.25 0.21 0.29 0.22 -
P/RPS 1.90 2.93 0.76 0.20 0.55 0.47 0.22 43.19%
P/EPS 15.21 16.64 7.40 1.71 -244.55 8.92 5.98 16.81%
EY 6.57 6.01 13.51 58.37 -0.41 11.21 16.73 -14.41%
DY 0.00 10.64 21.82 40.00 0.00 5.17 9.09 -
P/NAPS 0.51 0.57 0.28 0.12 0.13 0.18 0.14 24.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 23/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.41 0.57 0.89 0.30 0.16 0.28 0.30 -
P/RPS 1.82 3.55 1.23 0.24 0.42 0.45 0.30 35.01%
P/EPS 14.50 20.19 11.98 2.06 -186.32 8.61 8.15 10.06%
EY 6.89 4.95 8.35 48.64 -0.54 11.61 12.27 -9.16%
DY 0.00 8.77 13.48 33.33 0.00 5.36 6.67 -
P/NAPS 0.49 0.69 0.45 0.15 0.10 0.17 0.19 17.08%

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