[MITRA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.53%
YoY- 1438.24%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 283,567 215,844 346,956 355,741 182,081 285,661 297,572 -0.79%
PBT 28,008 46,742 76,831 72,249 5,235 14,759 14,573 11.49%
Tax -8,964 -13,219 -20,495 -17,989 -2,263 -5,409 -6,748 4.84%
NP 19,044 33,523 56,336 54,260 2,972 9,350 7,825 15.96%
-
NP to SH 18,032 33,769 50,801 48,839 3,175 8,485 6,738 17.81%
-
Tax Rate 32.01% 28.28% 26.68% 24.90% 43.23% 36.65% 46.30% -
Total Cost 264,523 182,321 290,620 301,481 179,109 276,311 289,747 -1.50%
-
Net Worth 333,275 330,516 247,713 255,487 214,893 202,240 219,225 7.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 19,738 14,425 12,216 - 1,937 2,682 -
Div Payout % - 58.45% 28.40% 25.01% - 22.84% 39.81% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 333,275 330,516 247,713 255,487 214,893 202,240 219,225 7.22%
NOSH 396,756 393,472 123,856 121,084 126,407 128,000 138,750 19.11%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.72% 15.53% 16.24% 15.25% 1.63% 3.27% 2.63% -
ROE 5.41% 10.22% 20.51% 19.12% 1.48% 4.20% 3.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 71.47 54.86 280.13 293.80 144.04 223.17 214.47 -16.72%
EPS 4.54 8.58 41.02 40.33 2.51 6.63 4.86 -1.12%
DPS 0.00 5.02 11.65 10.09 0.00 1.51 1.93 -
NAPS 0.84 0.84 2.00 2.11 1.70 1.58 1.58 -9.98%
Adjusted Per Share Value based on latest NOSH - 121,084
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 37.40 28.46 45.76 46.91 24.01 37.67 39.24 -0.79%
EPS 2.38 4.45 6.70 6.44 0.42 1.12 0.89 17.79%
DPS 0.00 2.60 1.90 1.61 0.00 0.26 0.35 -
NAPS 0.4395 0.4359 0.3267 0.3369 0.2834 0.2667 0.2891 7.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.415 0.56 1.01 0.48 0.22 0.27 0.29 -
P/RPS 0.58 1.02 0.36 0.16 0.15 0.12 0.14 26.70%
P/EPS 9.13 6.53 2.46 1.19 8.76 4.07 5.97 7.33%
EY 10.95 15.33 40.61 84.03 11.42 24.55 16.75 -6.83%
DY 0.00 8.96 11.53 21.02 0.00 5.61 6.67 -
P/NAPS 0.49 0.67 0.51 0.23 0.13 0.17 0.18 18.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 27/05/11 26/05/10 28/05/09 28/05/08 29/05/07 -
Price 0.535 0.57 1.07 0.48 0.20 0.29 0.29 -
P/RPS 0.75 1.04 0.38 0.16 0.14 0.13 0.14 32.24%
P/EPS 11.77 6.64 2.61 1.19 7.96 4.37 5.97 11.96%
EY 8.50 15.06 38.33 84.03 12.56 22.86 16.75 -10.68%
DY 0.00 8.80 10.88 21.02 0.00 5.22 6.67 -
P/NAPS 0.64 0.68 0.54 0.23 0.12 0.18 0.18 23.51%

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