[MITRA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 46.49%
YoY- -47.55%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 355,741 326,347 216,938 184,542 182,081 195,287 228,991 34.17%
PBT 72,249 60,575 35,811 7,304 5,235 4,082 11,255 245.79%
Tax -17,989 -15,084 -10,407 -2,568 -2,263 -1,951 -4,646 146.78%
NP 54,260 45,491 25,404 4,736 2,972 2,131 6,609 307.49%
-
NP to SH 48,839 41,205 23,274 4,651 3,175 2,321 6,626 279.20%
-
Tax Rate 24.90% 24.90% 29.06% 35.16% 43.23% 47.80% 41.28% -
Total Cost 301,481 280,856 191,534 179,806 179,109 193,156 222,382 22.51%
-
Net Worth 255,487 251,658 239,556 222,014 214,893 203,466 217,687 11.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 12,216 12,216 - - - - 1,937 241.73%
Div Payout % 25.01% 29.65% - - - - 29.25% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 255,487 251,658 239,556 222,014 214,893 203,466 217,687 11.27%
NOSH 121,084 122,164 124,122 125,432 126,407 121,111 126,562 -2.90%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.25% 13.94% 11.71% 2.57% 1.63% 1.09% 2.89% -
ROE 19.12% 16.37% 9.72% 2.09% 1.48% 1.14% 3.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 293.80 267.14 174.78 147.13 144.04 161.25 180.93 38.19%
EPS 40.33 33.73 18.75 3.71 2.51 1.92 5.24 290.30%
DPS 10.09 10.00 0.00 0.00 0.00 0.00 1.53 252.07%
NAPS 2.11 2.06 1.93 1.77 1.70 1.68 1.72 14.61%
Adjusted Per Share Value based on latest NOSH - 125,432
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.83 42.05 27.95 23.78 23.46 25.16 29.50 34.17%
EPS 6.29 5.31 3.00 0.60 0.41 0.30 0.85 280.20%
DPS 1.57 1.57 0.00 0.00 0.00 0.00 0.25 240.76%
NAPS 0.3292 0.3242 0.3086 0.286 0.2769 0.2621 0.2805 11.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.48 0.25 0.24 0.22 0.22 0.21 0.22 -
P/RPS 0.16 0.09 0.14 0.15 0.15 0.13 0.12 21.16%
P/EPS 1.19 0.74 1.28 5.93 8.76 10.96 4.20 -56.89%
EY 84.03 134.92 78.13 16.85 11.42 9.13 23.80 132.04%
DY 21.02 40.00 0.00 0.00 0.00 0.00 6.96 109.07%
P/NAPS 0.23 0.12 0.12 0.12 0.13 0.13 0.13 46.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.48 0.30 0.25 0.26 0.20 0.16 0.22 -
P/RPS 0.16 0.11 0.14 0.18 0.14 0.10 0.12 21.16%
P/EPS 1.19 0.89 1.33 7.01 7.96 8.35 4.20 -56.89%
EY 84.03 112.43 75.00 14.26 12.56 11.98 23.80 132.04%
DY 21.02 33.33 0.00 0.00 0.00 0.00 6.96 109.07%
P/NAPS 0.23 0.15 0.13 0.15 0.12 0.10 0.13 46.33%

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