[MITRA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 10.66%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 234,968 257,915 277,047 260,622 246,539 239,643 233,836 0.32%
PBT 15,203 16,396 17,816 16,940 16,471 14,521 14,316 4.10%
Tax -8,436 -9,079 -10,599 -8,825 -9,512 -8,384 -7,768 5.66%
NP 6,767 7,317 7,217 8,115 6,959 6,137 6,548 2.22%
-
NP to SH 5,636 5,578 5,566 6,685 6,041 6,137 6,548 -9.54%
-
Tax Rate 55.49% 55.37% 59.49% 52.10% 57.75% 57.74% 54.26% -
Total Cost 228,201 250,598 269,830 252,507 239,580 233,506 227,288 0.26%
-
Net Worth 201,818 206,044 136,666 198,439 200,680 200,199 142,071 26.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,733 2,733 2,733 - - - - -
Div Payout % 48.50% 49.00% 49.11% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 201,818 206,044 136,666 198,439 200,680 200,199 142,071 26.44%
NOSH 136,363 135,555 136,666 136,854 138,400 139,999 142,071 -2.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.88% 2.84% 2.60% 3.11% 2.82% 2.56% 2.80% -
ROE 2.79% 2.71% 4.07% 3.37% 3.01% 3.07% 4.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 172.31 190.27 202.72 190.44 178.14 171.17 164.59 3.11%
EPS 4.13 4.11 4.07 4.88 4.36 4.38 4.61 -7.08%
DPS 2.00 2.02 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.52 1.00 1.45 1.45 1.43 1.00 29.96%
Adjusted Per Share Value based on latest NOSH - 136,854
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.27 33.23 35.70 33.58 31.76 30.88 30.13 0.31%
EPS 0.73 0.72 0.72 0.86 0.78 0.79 0.84 -8.95%
DPS 0.35 0.35 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2655 0.1761 0.2557 0.2586 0.2579 0.183 26.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.22 0.20 0.20 0.20 0.22 0.29 -
P/RPS 0.12 0.12 0.10 0.11 0.11 0.13 0.18 -23.74%
P/EPS 4.84 5.35 4.91 4.09 4.58 5.02 6.29 -16.06%
EY 20.67 18.70 20.36 24.42 21.82 19.93 15.89 19.22%
DY 10.00 9.17 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.20 0.14 0.14 0.15 0.29 -38.54%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/05/06 27/02/06 29/11/05 29/08/05 31/05/05 25/02/05 -
Price 0.20 0.21 0.20 0.20 0.20 0.22 0.26 -
P/RPS 0.12 0.11 0.10 0.11 0.11 0.13 0.16 -17.49%
P/EPS 4.84 5.10 4.91 4.09 4.58 5.02 5.64 -9.72%
EY 20.67 19.59 20.36 24.42 21.82 19.93 17.73 10.80%
DY 10.00 9.60 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.20 0.14 0.14 0.15 0.26 -33.88%

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