[MITRA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 400.41%
YoY- 251.25%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 224,840 285,618 400,638 216,938 228,991 365,371 204,468 1.59%
PBT 27,277 59,529 86,132 35,811 11,255 15,456 13,532 12.38%
Tax -7,782 -18,206 -21,037 -10,407 -4,646 -5,532 -7,640 0.30%
NP 19,495 41,323 65,095 25,404 6,609 9,924 5,892 22.04%
-
NP to SH 17,921 38,580 58,773 23,274 6,626 8,883 4,880 24.18%
-
Tax Rate 28.53% 30.58% 24.42% 29.06% 41.28% 35.79% 56.46% -
Total Cost 205,345 244,295 335,543 191,534 222,382 355,447 198,576 0.55%
-
Net Worth 313,659 316,042 240,483 239,556 217,687 208,826 199,110 7.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,738 14,425 12,216 - 1,937 2,682 2,733 38.98%
Div Payout % 110.14% 37.39% 20.79% - 29.25% 30.20% 56.01% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 313,659 316,042 240,483 239,556 217,687 208,826 199,110 7.86%
NOSH 397,037 395,052 120,241 124,122 126,562 129,705 136,376 19.47%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.67% 14.47% 16.25% 11.71% 2.89% 2.72% 2.88% -
ROE 5.71% 12.21% 24.44% 9.72% 3.04% 4.25% 2.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.63 72.30 333.19 174.78 180.93 281.69 149.93 -14.96%
EPS 4.51 9.77 48.88 18.75 5.24 6.85 3.58 3.92%
DPS 5.00 3.65 10.00 0.00 1.53 2.07 2.00 16.48%
NAPS 0.79 0.80 2.00 1.93 1.72 1.61 1.46 -9.72%
Adjusted Per Share Value based on latest NOSH - 124,122
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.65 37.67 52.83 28.61 30.20 48.18 26.96 1.59%
EPS 2.36 5.09 7.75 3.07 0.87 1.17 0.64 24.27%
DPS 2.60 1.90 1.61 0.00 0.26 0.35 0.36 38.98%
NAPS 0.4136 0.4168 0.3171 0.3159 0.2871 0.2754 0.2626 7.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.41 0.50 0.24 0.22 0.35 0.20 -
P/RPS 0.81 0.57 0.15 0.14 0.12 0.12 0.13 35.61%
P/EPS 10.19 4.20 1.02 1.28 4.20 5.11 5.59 10.51%
EY 9.81 23.82 97.76 78.13 23.80 19.57 17.89 -9.52%
DY 10.87 8.91 20.00 0.00 6.96 5.91 10.00 1.39%
P/NAPS 0.58 0.51 0.25 0.12 0.13 0.22 0.14 26.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 29/11/10 26/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.45 0.47 0.51 0.25 0.22 0.31 0.22 -
P/RPS 0.79 0.65 0.15 0.14 0.12 0.11 0.15 31.87%
P/EPS 9.97 4.81 1.04 1.33 4.20 4.53 6.15 8.37%
EY 10.03 20.78 95.84 75.00 23.80 22.09 16.27 -7.73%
DY 11.11 7.77 19.61 0.00 6.96 6.67 9.09 3.39%
P/NAPS 0.57 0.59 0.26 0.13 0.13 0.19 0.15 24.89%

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