[MITRA] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 1674.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 250,542 261,832 331,868 326,347 195,287 311,421 269,804 -1.22%
PBT 27,837 56,752 76,711 60,575 4,083 14,497 15,445 10.30%
Tax -8,957 -15,743 -20,478 -15,083 -1,951 -5,465 -7,182 3.74%
NP 18,880 41,009 56,233 45,492 2,132 9,032 8,263 14.75%
-
NP to SH 17,930 40,797 49,877 41,206 2,322 8,148 7,115 16.63%
-
Tax Rate 32.18% 27.74% 26.69% 24.90% 47.78% 37.70% 46.50% -
Total Cost 231,662 220,823 275,635 280,855 193,155 302,389 261,541 -1.99%
-
Net Worth 331,238 320,641 140,849 252,605 214,965 212,796 216,838 7.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 19,315 14,446 12,262 - 1,958 2,710 -
Div Payout % - 47.35% 28.96% 29.76% - 24.03% 38.10% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 331,238 320,641 140,849 252,605 214,965 212,796 216,838 7.30%
NOSH 394,331 386,315 120,384 122,624 127,955 130,550 135,523 19.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.54% 15.66% 16.94% 13.94% 1.09% 2.90% 3.06% -
ROE 5.41% 12.72% 35.41% 16.31% 1.08% 3.83% 3.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.54 67.78 275.67 266.14 152.62 238.55 199.08 -17.31%
EPS 4.54 10.56 12.91 33.61 1.82 6.24 5.25 -2.39%
DPS 0.00 5.00 12.00 10.00 0.00 1.50 2.00 -
NAPS 0.84 0.83 1.17 2.06 1.68 1.63 1.60 -10.17%
Adjusted Per Share Value based on latest NOSH - 122,164
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.28 33.73 42.76 42.05 25.16 40.12 34.76 -1.22%
EPS 2.31 5.26 6.43 5.31 0.30 1.05 0.92 16.56%
DPS 0.00 2.49 1.86 1.58 0.00 0.25 0.35 -
NAPS 0.4268 0.4131 0.1815 0.3255 0.277 0.2742 0.2794 7.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.43 0.47 0.55 0.25 0.21 0.29 0.22 -
P/RPS 0.68 0.69 0.20 0.09 0.14 0.12 0.11 35.43%
P/EPS 9.46 4.45 1.33 0.74 11.57 4.65 4.19 14.52%
EY 10.57 22.47 75.33 134.41 8.64 21.52 23.86 -12.67%
DY 0.00 10.64 21.82 40.00 0.00 5.17 9.09 -
P/NAPS 0.51 0.57 0.47 0.12 0.13 0.18 0.14 24.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 23/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.41 0.57 0.89 0.30 0.16 0.28 0.30 -
P/RPS 0.65 0.84 0.32 0.11 0.10 0.12 0.15 27.65%
P/EPS 9.02 5.40 2.15 0.89 8.82 4.49 5.71 7.91%
EY 11.09 18.53 46.55 112.01 11.34 22.29 17.50 -7.31%
DY 0.00 8.77 13.48 33.33 0.00 5.36 6.67 -
P/NAPS 0.49 0.69 0.76 0.15 0.10 0.17 0.19 17.08%

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