[MITRA] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.74%
YoY- -18.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 520,204 338,443 250,543 261,831 331,868 326,347 195,287 17.72%
PBT 72,482 40,296 27,838 56,752 76,710 60,575 4,082 61.48%
Tax -19,197 -11,644 -8,957 -15,743 -20,477 -15,084 -1,951 46.35%
NP 53,285 28,652 18,881 41,009 56,233 45,491 2,131 70.96%
-
NP to SH 53,768 29,317 17,929 40,795 49,878 41,205 2,321 68.79%
-
Tax Rate 26.49% 28.90% 32.18% 27.74% 26.69% 24.90% 47.80% -
Total Cost 466,919 309,791 231,662 220,822 275,635 280,856 193,156 15.84%
-
Net Worth 390,069 346,993 331,483 327,655 240,418 251,658 203,466 11.45%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 19,700 7,886 - 19,738 14,425 12,216 - -
Div Payout % 36.64% 26.90% - 48.38% 28.92% 29.65% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 390,069 346,993 331,483 327,655 240,418 251,658 203,466 11.45%
NOSH 394,009 394,310 394,623 394,765 120,209 122,164 121,111 21.71%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.24% 8.47% 7.54% 15.66% 16.94% 13.94% 1.09% -
ROE 13.78% 8.45% 5.41% 12.45% 20.75% 16.37% 1.14% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 132.03 85.83 63.49 66.33 276.08 267.14 161.25 -3.27%
EPS 13.65 7.43 4.54 10.33 41.49 33.73 1.92 38.64%
DPS 5.00 2.00 0.00 5.00 12.00 10.00 0.00 -
NAPS 0.99 0.88 0.84 0.83 2.00 2.06 1.68 -8.43%
Adjusted Per Share Value based on latest NOSH - 394,765
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.60 44.63 33.04 34.53 43.77 43.04 25.75 17.73%
EPS 7.09 3.87 2.36 5.38 6.58 5.43 0.31 68.43%
DPS 2.60 1.04 0.00 2.60 1.90 1.61 0.00 -
NAPS 0.5144 0.4576 0.4371 0.4321 0.3171 0.3319 0.2683 11.45%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.98 0.505 0.43 0.47 0.55 0.25 0.21 -
P/RPS 0.74 0.59 0.68 0.71 0.20 0.09 0.13 33.60%
P/EPS 7.18 6.79 9.46 4.55 1.33 0.74 10.96 -6.80%
EY 13.92 14.72 10.57 21.99 75.44 134.92 9.13 7.27%
DY 5.10 3.96 0.00 10.64 21.82 40.00 0.00 -
P/NAPS 0.99 0.57 0.51 0.57 0.28 0.12 0.13 40.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 23/02/10 26/02/09 -
Price 1.67 0.49 0.41 0.57 0.89 0.30 0.16 -
P/RPS 1.26 0.57 0.65 0.86 0.32 0.11 0.10 52.51%
P/EPS 12.24 6.59 9.02 5.52 2.14 0.89 8.35 6.57%
EY 8.17 15.17 11.08 18.13 46.62 112.43 11.98 -6.17%
DY 2.99 4.08 0.00 8.77 13.48 33.33 0.00 -
P/NAPS 1.69 0.56 0.49 0.69 0.45 0.15 0.10 60.16%

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