[MITRA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 400.41%
YoY- 251.25%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 394,905 355,741 326,347 216,938 184,542 182,081 195,287 60.11%
PBT 92,404 72,249 60,575 35,811 7,304 5,235 4,082 704.80%
Tax -22,926 -17,989 -15,084 -10,407 -2,568 -2,263 -1,951 419.20%
NP 69,478 54,260 45,491 25,404 4,736 2,972 2,131 927.10%
-
NP to SH 61,881 48,839 41,205 23,274 4,651 3,175 2,321 797.84%
-
Tax Rate 24.81% 24.90% 24.90% 29.06% 35.16% 43.23% 47.80% -
Total Cost 325,427 301,481 280,856 191,534 179,806 179,109 193,156 41.72%
-
Net Worth 267,966 255,487 251,658 239,556 222,014 214,893 203,466 20.21%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,216 12,216 12,216 - - - - -
Div Payout % 19.74% 25.01% 29.65% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 267,966 255,487 251,658 239,556 222,014 214,893 203,466 20.21%
NOSH 120,164 121,084 122,164 124,122 125,432 126,407 121,111 -0.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.59% 15.25% 13.94% 11.71% 2.57% 1.63% 1.09% -
ROE 23.09% 19.12% 16.37% 9.72% 2.09% 1.48% 1.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 328.64 293.80 267.14 174.78 147.13 144.04 161.25 60.95%
EPS 51.50 40.33 33.73 18.75 3.71 2.51 1.92 801.47%
DPS 10.17 10.09 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.11 2.06 1.93 1.77 1.70 1.68 20.84%
Adjusted Per Share Value based on latest NOSH - 124,122
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.88 45.83 42.05 27.95 23.78 23.46 25.16 60.12%
EPS 7.97 6.29 5.31 3.00 0.60 0.41 0.30 795.70%
DPS 1.57 1.57 1.57 0.00 0.00 0.00 0.00 -
NAPS 0.3453 0.3292 0.3242 0.3086 0.286 0.2769 0.2621 20.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.48 0.25 0.24 0.22 0.22 0.21 -
P/RPS 0.16 0.16 0.09 0.14 0.15 0.15 0.13 14.89%
P/EPS 1.03 1.19 0.74 1.28 5.93 8.76 10.96 -79.41%
EY 97.16 84.03 134.92 78.13 16.85 11.42 9.13 385.91%
DY 19.18 21.02 40.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.12 0.12 0.12 0.13 0.13 50.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.45 0.48 0.30 0.25 0.26 0.20 0.16 -
P/RPS 0.14 0.16 0.11 0.14 0.18 0.14 0.10 25.22%
P/EPS 0.87 1.19 0.89 1.33 7.01 7.96 8.35 -77.94%
EY 114.44 84.03 112.43 75.00 14.26 12.56 11.98 352.07%
DY 22.59 21.02 33.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.15 0.13 0.15 0.12 0.10 58.94%

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