[MITRA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.56%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 257,915 277,047 260,622 246,539 239,643 233,836 277,763 -4.82%
PBT 16,396 17,816 16,940 16,471 14,521 14,316 12,504 19.82%
Tax -9,079 -10,599 -8,825 -9,512 -8,384 -7,768 -7,006 18.88%
NP 7,317 7,217 8,115 6,959 6,137 6,548 5,498 21.01%
-
NP to SH 5,578 5,566 6,685 6,041 6,137 6,548 5,498 0.96%
-
Tax Rate 55.37% 59.49% 52.10% 57.75% 57.74% 54.26% 56.03% -
Total Cost 250,598 269,830 252,507 239,580 233,506 227,288 272,265 -5.38%
-
Net Worth 206,044 136,666 198,439 200,680 200,199 142,071 197,793 2.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,733 2,733 - - - - - -
Div Payout % 49.00% 49.11% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 206,044 136,666 198,439 200,680 200,199 142,071 197,793 2.76%
NOSH 135,555 136,666 136,854 138,400 139,999 142,071 142,297 -3.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.84% 2.60% 3.11% 2.82% 2.56% 2.80% 1.98% -
ROE 2.71% 4.07% 3.37% 3.01% 3.07% 4.61% 2.78% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 190.27 202.72 190.44 178.14 171.17 164.59 195.20 -1.69%
EPS 4.11 4.07 4.88 4.36 4.38 4.61 3.86 4.27%
DPS 2.02 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.45 1.45 1.43 1.00 1.39 6.14%
Adjusted Per Share Value based on latest NOSH - 138,400
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.01 36.54 34.37 32.51 31.60 30.84 36.63 -4.83%
EPS 0.74 0.73 0.88 0.80 0.81 0.86 0.73 0.91%
DPS 0.36 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.1802 0.2617 0.2646 0.264 0.1874 0.2608 2.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.20 0.20 0.20 0.22 0.29 0.30 -
P/RPS 0.12 0.10 0.11 0.11 0.13 0.18 0.15 -13.83%
P/EPS 5.35 4.91 4.09 4.58 5.02 6.29 7.76 -21.97%
EY 18.70 20.36 24.42 21.82 19.93 15.89 12.88 28.24%
DY 9.17 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.14 0.14 0.15 0.29 0.22 -26.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 29/11/05 29/08/05 31/05/05 25/02/05 26/11/04 -
Price 0.21 0.20 0.20 0.20 0.22 0.26 0.30 -
P/RPS 0.11 0.10 0.11 0.11 0.13 0.16 0.15 -18.69%
P/EPS 5.10 4.91 4.09 4.58 5.02 5.64 7.76 -24.42%
EY 19.59 20.36 24.42 21.82 19.93 17.73 12.88 32.28%
DY 9.60 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.14 0.14 0.15 0.26 0.22 -26.03%

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