[MITRA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 124.29%
YoY- 190.63%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 326,347 227,202 185,546 139,564 195,287 198,334 207,036 35.33%
PBT 60,575 46,881 13,442 8,684 4,083 4,576 6,998 319.92%
Tax -15,083 -12,905 -4,120 -3,496 -1,951 -1,632 -2,888 200.11%
NP 45,492 33,976 9,322 5,188 2,132 2,944 4,110 394.49%
-
NP to SH 41,206 31,172 8,702 5,208 2,322 3,233 4,040 368.32%
-
Tax Rate 24.90% 27.53% 30.65% 40.26% 47.78% 35.66% 41.27% -
Total Cost 280,855 193,226 176,224 134,376 193,155 195,390 202,926 24.11%
-
Net Worth 252,605 240,647 222,580 214,893 214,965 220,687 221,299 9.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,262 - - - - - - -
Div Payout % 29.76% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 252,605 240,647 222,580 214,893 214,965 220,687 221,299 9.19%
NOSH 122,624 124,688 125,751 126,407 127,955 128,306 128,662 -3.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.94% 14.95% 5.02% 3.72% 1.09% 1.48% 1.99% -
ROE 16.31% 12.95% 3.91% 2.42% 1.08% 1.47% 1.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 266.14 182.22 147.55 110.41 152.62 154.58 160.91 39.72%
EPS 33.61 25.00 6.92 4.12 1.82 2.52 3.14 383.59%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.93 1.77 1.70 1.68 1.72 1.72 12.74%
Adjusted Per Share Value based on latest NOSH - 126,407
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.05 29.27 23.91 17.98 25.16 25.55 26.67 35.35%
EPS 5.31 4.02 1.12 0.67 0.30 0.42 0.52 368.69%
DPS 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.3101 0.2868 0.2769 0.277 0.2843 0.2851 9.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.24 0.22 0.22 0.21 0.22 0.24 -
P/RPS 0.09 0.13 0.15 0.20 0.14 0.14 0.15 -28.79%
P/EPS 0.74 0.96 3.18 5.34 11.57 8.73 7.64 -78.81%
EY 134.41 104.17 31.45 18.73 8.64 11.45 13.08 370.65%
DY 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.14 -9.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 0.30 0.25 0.26 0.20 0.16 0.22 0.22 -
P/RPS 0.11 0.14 0.18 0.18 0.10 0.14 0.14 -14.81%
P/EPS 0.89 1.00 3.76 4.85 8.82 8.73 7.01 -74.64%
EY 112.01 100.00 26.62 20.60 11.34 11.45 14.27 293.48%
DY 33.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.15 0.12 0.10 0.13 0.13 9.98%

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