[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 21.81%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 198,444 140,090 79,373 331,868 244,693 161,331 64,285 111.86%
PBT 43,537 25,828 13,966 76,711 60,718 38,550 13,845 114.49%
Tax -13,362 -6,939 -3,797 -20,478 -15,634 -9,904 -3,779 131.91%
NP 30,175 18,889 10,169 56,233 45,084 28,646 10,066 107.76%
-
NP to SH 29,649 18,391 9,859 49,877 40,945 25,025 8,936 122.29%
-
Tax Rate 30.69% 26.87% 27.19% 26.69% 25.75% 25.69% 27.30% -
Total Cost 168,269 121,201 69,204 275,635 199,609 132,685 54,219 112.61%
-
Net Worth 306,846 306,516 294,779 140,849 273,774 269,073 255,487 12.97%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 14,446 - - - -
Div Payout % - - - 28.96% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 306,846 306,516 294,779 140,849 273,774 269,073 255,487 12.97%
NOSH 383,557 125,621 123,856 120,384 121,139 120,660 121,084 115.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.21% 13.48% 12.81% 16.94% 18.42% 17.76% 15.66% -
ROE 9.66% 6.00% 3.34% 35.41% 14.96% 9.30% 3.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.74 111.52 64.08 275.67 201.99 133.71 53.09 -1.70%
EPS 7.73 14.64 7.96 12.91 33.80 20.74 7.38 3.13%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.80 2.44 2.38 1.17 2.26 2.23 2.11 -47.58%
Adjusted Per Share Value based on latest NOSH - 120,209
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.57 18.05 10.23 42.76 31.53 20.79 8.28 111.91%
EPS 3.82 2.37 1.27 6.43 5.28 3.22 1.15 122.46%
DPS 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
NAPS 0.3953 0.3949 0.3798 0.1815 0.3527 0.3467 0.3292 12.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.68 1.01 0.55 0.50 0.53 0.48 -
P/RPS 0.79 0.61 1.58 0.20 0.25 0.40 0.90 -8.31%
P/EPS 5.30 4.64 12.69 1.33 1.48 2.56 6.50 -12.71%
EY 18.85 21.53 7.88 75.33 67.60 39.13 15.38 14.51%
DY 0.00 0.00 0.00 21.82 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.42 0.47 0.22 0.24 0.23 69.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 -
Price 0.47 0.50 1.07 0.89 0.51 0.45 0.48 -
P/RPS 0.91 0.45 1.67 0.32 0.25 0.34 0.90 0.73%
P/EPS 6.08 3.42 13.44 2.15 1.51 2.17 6.50 -4.35%
EY 16.45 29.28 7.44 46.55 66.27 46.09 15.38 4.58%
DY 0.00 0.00 0.00 13.48 0.00 0.00 0.00 -
P/NAPS 0.59 0.20 0.45 0.76 0.23 0.20 0.23 87.28%

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