[MITRA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.02%
YoY- 152.53%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 303,659 224,840 285,618 400,638 216,938 228,991 365,371 -3.03%
PBT 34,654 27,277 59,529 86,132 35,811 11,255 15,456 14.39%
Tax -8,904 -7,782 -18,206 -21,037 -10,407 -4,646 -5,532 8.24%
NP 25,750 19,495 41,323 65,095 25,404 6,609 9,924 17.20%
-
NP to SH 27,027 17,921 38,580 58,773 23,274 6,626 8,883 20.35%
-
Tax Rate 25.69% 28.53% 30.58% 24.42% 29.06% 41.28% 35.79% -
Total Cost 277,909 205,345 244,295 335,543 191,534 222,382 355,447 -4.01%
-
Net Worth 334,112 313,659 316,042 240,483 239,556 217,687 208,826 8.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 19,738 14,425 12,216 - 1,937 2,682 -
Div Payout % - 110.14% 37.39% 20.79% - 29.25% 30.20% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 334,112 313,659 316,042 240,483 239,556 217,687 208,826 8.14%
NOSH 393,073 397,037 395,052 120,241 124,122 126,562 129,705 20.27%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.48% 8.67% 14.47% 16.25% 11.71% 2.89% 2.72% -
ROE 8.09% 5.71% 12.21% 24.44% 9.72% 3.04% 4.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.25 56.63 72.30 333.19 174.78 180.93 281.69 -19.38%
EPS 6.88 4.51 9.77 48.88 18.75 5.24 6.85 0.07%
DPS 0.00 5.00 3.65 10.00 0.00 1.53 2.07 -
NAPS 0.85 0.79 0.80 2.00 1.93 1.72 1.61 -10.09%
Adjusted Per Share Value based on latest NOSH - 120,241
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.05 29.65 37.67 52.83 28.61 30.20 48.18 -3.03%
EPS 3.56 2.36 5.09 7.75 3.07 0.87 1.17 20.35%
DPS 0.00 2.60 1.90 1.61 0.00 0.26 0.35 -
NAPS 0.4406 0.4136 0.4168 0.3171 0.3159 0.2871 0.2754 8.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.45 0.46 0.41 0.50 0.24 0.22 0.35 -
P/RPS 0.58 0.81 0.57 0.15 0.14 0.12 0.12 29.99%
P/EPS 6.54 10.19 4.20 1.02 1.28 4.20 5.11 4.19%
EY 15.28 9.81 23.82 97.76 78.13 23.80 19.57 -4.03%
DY 0.00 10.87 8.91 20.00 0.00 6.96 5.91 -
P/NAPS 0.53 0.58 0.51 0.25 0.12 0.13 0.22 15.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 25/11/11 29/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.48 0.45 0.47 0.51 0.25 0.22 0.31 -
P/RPS 0.62 0.79 0.65 0.15 0.14 0.12 0.11 33.36%
P/EPS 6.98 9.97 4.81 1.04 1.33 4.20 4.53 7.46%
EY 14.32 10.03 20.78 95.84 75.00 23.80 22.09 -6.96%
DY 0.00 11.11 7.77 19.61 0.00 6.96 6.67 -
P/NAPS 0.56 0.57 0.59 0.26 0.13 0.13 0.19 19.72%

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