[MITRA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 46.49%
YoY- -47.55%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 208,669 310,627 394,905 184,542 259,504 330,240 234,968 -1.95%
PBT 39,421 63,988 92,404 7,304 15,001 14,364 15,203 17.19%
Tax -11,573 -17,514 -22,926 -2,568 -5,521 -6,130 -8,436 5.40%
NP 27,848 46,474 69,478 4,736 9,480 8,234 6,767 26.56%
-
NP to SH 28,108 43,241 61,881 4,651 8,867 7,178 5,636 30.67%
-
Tax Rate 29.36% 27.37% 24.81% 35.16% 36.80% 42.68% 55.49% -
Total Cost 180,821 264,153 325,427 179,806 250,024 322,006 228,201 -3.80%
-
Net Worth 330,131 254,626 267,966 222,014 219,824 209,230 201,818 8.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 19,738 14,425 12,216 - 1,937 2,682 2,733 38.98%
Div Payout % 70.22% 33.36% 19.74% - 21.85% 37.37% 48.50% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 330,131 254,626 267,966 222,014 219,824 209,230 201,818 8.53%
NOSH 393,013 127,313 120,164 125,432 127,804 130,769 136,363 19.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.35% 14.96% 17.59% 2.57% 3.65% 2.49% 2.88% -
ROE 8.51% 16.98% 23.09% 2.09% 4.03% 3.43% 2.79% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.09 243.99 328.64 147.13 203.05 252.54 172.31 -17.80%
EPS 7.15 33.96 51.50 3.71 6.94 5.49 4.13 9.56%
DPS 5.00 11.33 10.17 0.00 1.50 2.05 2.00 16.48%
NAPS 0.84 2.00 2.23 1.77 1.72 1.60 1.48 -9.00%
Adjusted Per Share Value based on latest NOSH - 125,432
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.89 40.02 50.88 23.78 33.43 42.55 30.27 -1.95%
EPS 3.62 5.57 7.97 0.60 1.14 0.92 0.73 30.55%
DPS 2.54 1.86 1.57 0.00 0.25 0.35 0.35 39.10%
NAPS 0.4253 0.3281 0.3453 0.286 0.2832 0.2696 0.26 8.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.57 0.68 0.53 0.22 0.24 0.32 0.20 -
P/RPS 1.07 0.28 0.16 0.15 0.12 0.13 0.12 43.95%
P/EPS 7.97 2.00 1.03 5.93 3.46 5.83 4.84 8.65%
EY 12.55 49.95 97.16 16.85 28.91 17.15 20.67 -7.97%
DY 8.77 16.66 19.18 0.00 6.25 6.41 10.00 -2.16%
P/NAPS 0.68 0.34 0.24 0.12 0.14 0.20 0.14 30.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 28/08/06 -
Price 0.51 0.50 0.45 0.26 0.22 0.33 0.20 -
P/RPS 0.96 0.20 0.14 0.18 0.11 0.13 0.12 41.37%
P/EPS 7.13 1.47 0.87 7.01 3.17 6.01 4.84 6.66%
EY 14.02 67.93 114.44 14.26 31.54 16.63 20.67 -6.25%
DY 9.80 22.66 22.59 0.00 6.82 6.22 10.00 -0.33%
P/NAPS 0.61 0.25 0.20 0.15 0.13 0.21 0.14 27.77%

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