[MITRA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.75%
YoY- 82.03%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 259,504 285,661 311,421 365,371 330,240 297,572 269,804 -2.56%
PBT 15,001 14,759 14,497 15,456 14,364 14,573 15,445 -1.92%
Tax -5,521 -5,409 -5,465 -5,532 -6,130 -6,748 -7,182 -16.09%
NP 9,480 9,350 9,032 9,924 8,234 7,825 8,263 9.60%
-
NP to SH 8,867 8,485 8,148 8,883 7,178 6,738 7,115 15.82%
-
Tax Rate 36.80% 36.65% 37.70% 35.79% 42.68% 46.30% 46.50% -
Total Cost 250,024 276,311 302,389 355,447 322,006 289,747 261,541 -2.96%
-
Net Worth 219,824 202,240 210,571 208,826 209,230 219,225 214,608 1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,937 1,937 1,937 2,682 2,682 2,682 2,682 -19.51%
Div Payout % 21.85% 22.84% 23.78% 30.20% 37.37% 39.81% 37.70% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 219,824 202,240 210,571 208,826 209,230 219,225 214,608 1.61%
NOSH 127,804 128,000 129,184 129,705 130,769 138,750 134,130 -3.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.65% 3.27% 2.90% 2.72% 2.49% 2.63% 3.06% -
ROE 4.03% 4.20% 3.87% 4.25% 3.43% 3.07% 3.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 203.05 223.17 241.07 281.69 252.54 214.47 201.15 0.62%
EPS 6.94 6.63 6.31 6.85 5.49 4.86 5.30 19.70%
DPS 1.50 1.51 1.50 2.07 2.05 1.93 2.00 -17.46%
NAPS 1.72 1.58 1.63 1.61 1.60 1.58 1.60 4.94%
Adjusted Per Share Value based on latest NOSH - 129,705
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 34.22 37.67 41.07 48.18 43.55 39.24 35.58 -2.56%
EPS 1.17 1.12 1.07 1.17 0.95 0.89 0.94 15.72%
DPS 0.26 0.26 0.26 0.35 0.35 0.35 0.35 -17.99%
NAPS 0.2899 0.2667 0.2777 0.2754 0.2759 0.2891 0.283 1.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.27 0.29 0.35 0.32 0.29 0.22 -
P/RPS 0.12 0.12 0.12 0.12 0.13 0.14 0.11 5.97%
P/EPS 3.46 4.07 4.60 5.11 5.83 5.97 4.15 -11.42%
EY 28.91 24.55 21.75 19.57 17.15 16.75 24.11 12.87%
DY 6.25 5.61 5.17 5.91 6.41 6.67 9.09 -22.11%
P/NAPS 0.14 0.17 0.18 0.22 0.20 0.18 0.14 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 27/02/08 28/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.22 0.29 0.28 0.31 0.33 0.29 0.30 -
P/RPS 0.11 0.13 0.12 0.11 0.13 0.14 0.15 -18.69%
P/EPS 3.17 4.37 4.44 4.53 6.01 5.97 5.66 -32.07%
EY 31.54 22.86 22.53 22.09 16.63 16.75 17.68 47.14%
DY 6.82 5.22 5.36 6.67 6.22 6.67 6.67 1.49%
P/NAPS 0.13 0.18 0.17 0.19 0.21 0.18 0.19 -22.37%

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