[MITRA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 45.8%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 365,371 330,240 297,572 269,804 204,468 234,968 257,915 26.10%
PBT 15,456 14,364 14,573 15,445 13,532 15,203 16,396 -3.85%
Tax -5,532 -6,130 -6,748 -7,182 -7,640 -8,436 -9,079 -28.10%
NP 9,924 8,234 7,825 8,263 5,892 6,767 7,317 22.50%
-
NP to SH 8,883 7,178 6,738 7,115 4,880 5,636 5,578 36.33%
-
Tax Rate 35.79% 42.68% 46.30% 46.50% 56.46% 55.49% 55.37% -
Total Cost 355,447 322,006 289,747 261,541 198,576 228,201 250,598 26.21%
-
Net Worth 208,826 209,230 219,225 214,608 199,110 201,818 206,044 0.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,682 2,682 2,682 2,682 2,733 2,733 2,733 -1.24%
Div Payout % 30.20% 37.37% 39.81% 37.70% 56.01% 48.50% 49.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 208,826 209,230 219,225 214,608 199,110 201,818 206,044 0.89%
NOSH 129,705 130,769 138,750 134,130 136,376 136,363 135,555 -2.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.72% 2.49% 2.63% 3.06% 2.88% 2.88% 2.84% -
ROE 4.25% 3.43% 3.07% 3.32% 2.45% 2.79% 2.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 281.69 252.54 214.47 201.15 149.93 172.31 190.27 29.86%
EPS 6.85 5.49 4.86 5.30 3.58 4.13 4.11 40.52%
DPS 2.07 2.05 1.93 2.00 2.00 2.00 2.02 1.64%
NAPS 1.61 1.60 1.58 1.60 1.46 1.48 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 134,130
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.07 42.55 38.34 34.76 26.34 30.27 33.23 26.10%
EPS 1.14 0.92 0.87 0.92 0.63 0.73 0.72 35.80%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.2691 0.2696 0.2825 0.2765 0.2565 0.26 0.2655 0.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.32 0.29 0.22 0.20 0.20 0.22 -
P/RPS 0.12 0.13 0.14 0.11 0.13 0.12 0.12 0.00%
P/EPS 5.11 5.83 5.97 4.15 5.59 4.84 5.35 -3.01%
EY 19.57 17.15 16.75 24.11 17.89 20.67 18.70 3.07%
DY 5.91 6.41 6.67 9.09 10.00 10.00 9.17 -25.36%
P/NAPS 0.22 0.20 0.18 0.14 0.14 0.14 0.14 35.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 28/02/07 29/11/06 28/08/06 24/05/06 -
Price 0.31 0.33 0.29 0.30 0.22 0.20 0.21 -
P/RPS 0.11 0.13 0.14 0.15 0.15 0.12 0.11 0.00%
P/EPS 4.53 6.01 5.97 5.66 6.15 4.84 5.10 -7.59%
EY 22.09 16.63 16.75 17.68 16.27 20.67 19.59 8.32%
DY 6.67 6.22 6.67 6.67 9.09 10.00 9.60 -21.53%
P/NAPS 0.19 0.21 0.18 0.19 0.15 0.14 0.14 22.55%

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