[MITRA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.85%
YoY- 4.02%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 376,202 283,567 215,844 346,956 355,741 182,081 285,661 4.69%
PBT 50,526 28,008 46,742 76,831 72,249 5,235 14,759 22.75%
Tax -13,774 -8,964 -13,219 -20,495 -17,989 -2,263 -5,409 16.84%
NP 36,752 19,044 33,523 56,336 54,260 2,972 9,350 25.61%
-
NP to SH 37,309 18,032 33,769 50,801 48,839 3,175 8,485 27.98%
-
Tax Rate 27.26% 32.01% 28.28% 26.68% 24.90% 43.23% 36.65% -
Total Cost 339,450 264,523 182,321 290,620 301,481 179,109 276,311 3.48%
-
Net Worth 359,006 333,275 330,516 247,713 255,487 214,893 202,240 10.03%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 7,886 - 19,738 14,425 12,216 - 1,937 26.34%
Div Payout % 21.14% - 58.45% 28.40% 25.01% - 22.84% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 359,006 333,275 330,516 247,713 255,487 214,893 202,240 10.03%
NOSH 394,512 396,756 393,472 123,856 121,084 126,407 128,000 20.62%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.77% 6.72% 15.53% 16.24% 15.25% 1.63% 3.27% -
ROE 10.39% 5.41% 10.22% 20.51% 19.12% 1.48% 4.20% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 95.36 71.47 54.86 280.13 293.80 144.04 223.17 -13.20%
EPS 9.46 4.54 8.58 41.02 40.33 2.51 6.63 6.10%
DPS 2.00 0.00 5.02 11.65 10.09 0.00 1.51 4.79%
NAPS 0.91 0.84 0.84 2.00 2.11 1.70 1.58 -8.78%
Adjusted Per Share Value based on latest NOSH - 123,856
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 48.47 36.54 27.81 44.70 45.83 23.46 36.80 4.69%
EPS 4.81 2.32 4.35 6.55 6.29 0.41 1.09 28.05%
DPS 1.02 0.00 2.54 1.86 1.57 0.00 0.25 26.39%
NAPS 0.4625 0.4294 0.4258 0.3192 0.3292 0.2769 0.2606 10.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.59 0.415 0.56 1.01 0.48 0.22 0.27 -
P/RPS 0.62 0.58 1.02 0.36 0.16 0.15 0.12 31.46%
P/EPS 6.24 9.13 6.53 2.46 1.19 8.76 4.07 7.37%
EY 16.03 10.95 15.33 40.61 84.03 11.42 24.55 -6.85%
DY 3.39 0.00 8.96 11.53 21.02 0.00 5.61 -8.04%
P/NAPS 0.65 0.49 0.67 0.51 0.23 0.13 0.17 25.03%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 28/05/09 28/05/08 -
Price 0.85 0.535 0.57 1.07 0.48 0.20 0.29 -
P/RPS 0.89 0.75 1.04 0.38 0.16 0.14 0.13 37.77%
P/EPS 8.99 11.77 6.64 2.61 1.19 7.96 4.37 12.76%
EY 11.13 8.50 15.06 38.33 84.03 12.56 22.86 -11.29%
DY 2.35 0.00 8.80 10.88 21.02 0.00 5.22 -12.44%
P/NAPS 0.93 0.64 0.68 0.54 0.23 0.12 0.18 31.46%

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