[MITRA] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
06-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -25.23%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 222,473 233,506 228,540 219,568 233,231 200,562 147,184 31.67%
PBT 31,435 45,434 47,400 47,574 43,906 35,950 27,080 10.44%
Tax -21,708 -26,305 -27,535 -25,735 -14,698 -7,657 -2,212 357.74%
NP 9,727 19,129 19,865 21,839 29,208 28,293 24,868 -46.48%
-
NP to SH 9,727 19,129 19,865 21,839 29,208 28,293 24,868 -46.48%
-
Tax Rate 69.06% 57.90% 58.09% 54.09% 33.48% 21.30% 8.17% -
Total Cost 212,746 214,377 208,675 197,729 204,023 172,269 122,316 44.57%
-
Net Worth 146,310 147,538 157,823 156,646 132,562 122,162 117,342 15.83%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 17,800 17,800 17,800 17,800 2,722 2,722 2,722 249.29%
Div Payout % 183.00% 93.06% 89.61% 81.51% 9.32% 9.62% 10.95% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 146,310 147,538 157,823 156,646 132,562 122,162 117,342 15.83%
NOSH 120,917 118,982 118,664 118,671 57,635 55,781 54,832 69.34%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.37% 8.19% 8.69% 9.95% 12.52% 14.11% 16.90% -
ROE 6.65% 12.97% 12.59% 13.94% 22.03% 23.16% 21.19% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 183.99 196.25 192.59 185.02 404.66 359.55 268.42 -22.24%
EPS 8.04 16.08 16.74 18.40 50.68 50.72 45.35 -68.40%
DPS 15.00 14.96 15.00 15.00 4.72 4.88 4.97 108.70%
NAPS 1.21 1.24 1.33 1.32 2.30 2.19 2.14 -31.59%
Adjusted Per Share Value based on latest NOSH - 118,671
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 29.34 30.79 30.14 28.96 30.76 26.45 19.41 31.67%
EPS 1.28 2.52 2.62 2.88 3.85 3.73 3.28 -46.56%
DPS 2.35 2.35 2.35 2.35 0.36 0.36 0.36 248.88%
NAPS 0.1929 0.1946 0.2081 0.2066 0.1748 0.1611 0.1547 15.83%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.48 0.53 0.52 0.62 1.26 1.46 1.92 -
P/RPS 0.26 0.27 0.27 0.34 0.31 0.41 0.72 -49.25%
P/EPS 5.97 3.30 3.11 3.37 2.49 2.88 4.23 25.79%
EY 16.76 30.33 32.19 29.68 40.22 34.74 23.62 -20.42%
DY 31.25 28.23 28.85 24.19 3.75 3.34 2.59 425.26%
P/NAPS 0.40 0.43 0.39 0.47 0.55 0.67 0.90 -41.73%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 28/08/01 25/05/01 06/04/01 22/12/00 25/08/00 - -
Price 0.54 0.58 0.68 0.47 0.61 1.46 0.00 -
P/RPS 0.29 0.30 0.35 0.25 0.15 0.41 0.00 -
P/EPS 6.71 3.61 4.06 2.55 1.20 2.88 0.00 -
EY 14.90 27.72 24.62 39.16 83.08 34.74 0.00 -
DY 27.78 25.79 22.06 31.91 7.74 3.34 0.00 -
P/NAPS 0.45 0.47 0.51 0.36 0.27 0.67 0.00 -

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