[MITRA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -43.89%
YoY- -49.9%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 123,875 89,091 63,388 87,175 155,945 46,536 80,240 7.49%
PBT 19,416 13,776 13,215 15,992 25,414 650 7,823 16.34%
Tax -6,293 -3,556 -2,381 -4,844 -5,404 -727 -3,422 10.67%
NP 13,123 10,220 10,834 11,148 20,010 -77 4,401 19.95%
-
NP to SH 13,446 11,155 11,147 8,932 17,827 -104 4,201 21.37%
-
Tax Rate 32.41% 25.81% 18.02% 30.29% 21.26% 111.85% 43.74% -
Total Cost 110,752 78,871 52,554 76,027 135,935 46,613 75,839 6.50%
-
Net Worth 346,993 331,483 327,655 240,418 251,658 203,466 210,571 8.67%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 19,738 14,425 12,216 - 1,937 -
Div Payout % - - 177.07% 161.50% 68.53% - 46.13% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 346,993 331,483 327,655 240,418 251,658 203,466 210,571 8.67%
NOSH 394,310 394,623 394,765 120,209 122,164 121,111 129,184 20.41%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.59% 11.47% 17.09% 12.79% 12.83% -0.17% 5.48% -
ROE 3.88% 3.37% 3.40% 3.72% 7.08% -0.05% 2.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.42 22.58 16.06 72.52 127.65 38.42 62.11 -10.72%
EPS 3.41 2.83 2.83 2.26 14.60 -0.08 3.25 0.80%
DPS 0.00 0.00 5.00 12.00 10.00 0.00 1.50 -
NAPS 0.88 0.84 0.83 2.00 2.06 1.68 1.63 -9.75%
Adjusted Per Share Value based on latest NOSH - 120,209
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.96 11.48 8.17 11.23 20.09 6.00 10.34 7.49%
EPS 1.73 1.44 1.44 1.15 2.30 -0.01 0.54 21.39%
DPS 0.00 0.00 2.54 1.86 1.57 0.00 0.25 -
NAPS 0.4471 0.4271 0.4222 0.3098 0.3242 0.2621 0.2713 8.67%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.505 0.43 0.47 0.55 0.25 0.21 0.29 -
P/RPS 1.61 1.90 2.93 0.76 0.20 0.55 0.47 22.75%
P/EPS 14.81 15.21 16.64 7.40 1.71 -244.55 8.92 8.80%
EY 6.75 6.57 6.01 13.51 58.37 -0.41 11.21 -8.09%
DY 0.00 0.00 10.64 21.82 40.00 0.00 5.17 -
P/NAPS 0.57 0.51 0.57 0.28 0.12 0.13 0.18 21.15%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 28/02/12 25/02/11 23/02/10 26/02/09 27/02/08 -
Price 0.49 0.41 0.57 0.89 0.30 0.16 0.28 -
P/RPS 1.56 1.82 3.55 1.23 0.24 0.42 0.45 22.99%
P/EPS 14.37 14.50 20.19 11.98 2.06 -186.32 8.61 8.90%
EY 6.96 6.89 4.95 8.35 48.64 -0.54 11.61 -8.16%
DY 0.00 0.00 8.77 13.48 33.33 0.00 5.36 -
P/NAPS 0.56 0.49 0.69 0.45 0.15 0.10 0.17 21.95%

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