[MITRA] YoY TTM 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- 36.79%
YoY- -62.58%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 215,844 346,956 355,741 182,081 285,661 297,572 257,915 -2.92%
PBT 46,742 76,831 72,249 5,235 14,759 14,573 16,396 19.05%
Tax -13,219 -20,495 -17,989 -2,263 -5,409 -6,748 -9,079 6.45%
NP 33,523 56,336 54,260 2,972 9,350 7,825 7,317 28.84%
-
NP to SH 33,769 50,801 48,839 3,175 8,485 6,738 5,578 34.96%
-
Tax Rate 28.28% 26.68% 24.90% 43.23% 36.65% 46.30% 55.37% -
Total Cost 182,321 290,620 301,481 179,109 276,311 289,747 250,598 -5.15%
-
Net Worth 330,516 247,713 255,487 214,893 202,240 219,225 206,044 8.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 19,738 14,425 12,216 - 1,937 2,682 2,733 38.98%
Div Payout % 58.45% 28.40% 25.01% - 22.84% 39.81% 49.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 330,516 247,713 255,487 214,893 202,240 219,225 206,044 8.18%
NOSH 393,472 123,856 121,084 126,407 128,000 138,750 135,555 19.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.53% 16.24% 15.25% 1.63% 3.27% 2.63% 2.84% -
ROE 10.22% 20.51% 19.12% 1.48% 4.20% 3.07% 2.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.86 280.13 293.80 144.04 223.17 214.47 190.27 -18.70%
EPS 8.58 41.02 40.33 2.51 6.63 4.86 4.11 13.03%
DPS 5.02 11.65 10.09 0.00 1.51 1.93 2.02 16.36%
NAPS 0.84 2.00 2.11 1.70 1.58 1.58 1.52 -9.40%
Adjusted Per Share Value based on latest NOSH - 126,407
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.81 44.70 45.83 23.46 36.80 38.34 33.23 -2.92%
EPS 4.35 6.55 6.29 0.41 1.09 0.87 0.72 34.91%
DPS 2.54 1.86 1.57 0.00 0.25 0.35 0.35 39.10%
NAPS 0.4258 0.3192 0.3292 0.2769 0.2606 0.2825 0.2655 8.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.56 1.01 0.48 0.22 0.27 0.29 0.22 -
P/RPS 1.02 0.36 0.16 0.15 0.12 0.14 0.12 42.81%
P/EPS 6.53 2.46 1.19 8.76 4.07 5.97 5.35 3.37%
EY 15.33 40.61 84.03 11.42 24.55 16.75 18.70 -3.25%
DY 8.96 11.53 21.02 0.00 5.61 6.67 9.17 -0.38%
P/NAPS 0.67 0.51 0.23 0.13 0.17 0.18 0.14 29.78%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 28/05/09 28/05/08 29/05/07 24/05/06 -
Price 0.57 1.07 0.48 0.20 0.29 0.29 0.21 -
P/RPS 1.04 0.38 0.16 0.14 0.13 0.14 0.11 45.36%
P/EPS 6.64 2.61 1.19 7.96 4.37 5.97 5.10 4.49%
EY 15.06 38.33 84.03 12.56 22.86 16.75 19.59 -4.28%
DY 8.80 10.88 21.02 0.00 5.22 6.67 9.60 -1.43%
P/NAPS 0.68 0.54 0.23 0.12 0.18 0.18 0.14 30.10%

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