[MITRA] YoY Annualized Quarter 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- 144.89%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 326,347 195,287 311,421 269,804 277,047 233,837 335,770 -0.47%
PBT 60,575 4,083 14,497 15,445 17,816 14,317 19,129 21.15%
Tax -15,083 -1,951 -5,465 -7,182 -10,061 -7,768 -9,482 8.03%
NP 45,492 2,132 9,032 8,263 7,755 6,549 9,647 29.46%
-
NP to SH 41,206 2,322 8,148 7,115 5,566 6,549 9,647 27.34%
-
Tax Rate 24.90% 47.78% 37.70% 46.50% 56.47% 54.26% 49.57% -
Total Cost 280,855 193,155 302,389 261,541 269,292 227,288 326,123 -2.45%
-
Net Worth 252,605 214,965 212,796 216,838 206,190 227,322 194,790 4.42%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,262 - 1,958 2,710 2,731 - - -
Div Payout % 29.76% - 24.03% 38.10% 49.07% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 252,605 214,965 212,796 216,838 206,190 227,322 194,790 4.42%
NOSH 122,624 127,955 130,550 135,523 136,550 142,076 142,182 -2.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.94% 1.09% 2.90% 3.06% 2.80% 2.80% 2.87% -
ROE 16.31% 1.08% 3.83% 3.28% 2.70% 2.88% 4.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 266.14 152.62 238.55 199.08 202.89 164.59 236.15 2.01%
EPS 33.61 1.82 6.24 5.25 4.00 4.61 6.79 30.51%
DPS 10.00 0.00 1.50 2.00 2.00 0.00 0.00 -
NAPS 2.06 1.68 1.63 1.60 1.51 1.60 1.37 7.02%
Adjusted Per Share Value based on latest NOSH - 134,130
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.05 25.16 40.12 34.76 35.70 30.13 43.26 -0.47%
EPS 5.31 0.30 1.05 0.92 0.72 0.84 1.24 27.40%
DPS 1.58 0.00 0.25 0.35 0.35 0.00 0.00 -
NAPS 0.3255 0.277 0.2742 0.2794 0.2657 0.2929 0.251 4.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.25 0.21 0.29 0.22 0.20 0.29 0.43 -
P/RPS 0.09 0.14 0.12 0.11 0.10 0.18 0.18 -10.90%
P/EPS 0.74 11.57 4.65 4.19 4.91 6.29 6.34 -30.06%
EY 134.41 8.64 21.52 23.86 20.38 15.89 15.78 42.86%
DY 40.00 0.00 5.17 9.09 10.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.18 0.14 0.13 0.18 0.31 -14.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 26/02/04 -
Price 0.30 0.16 0.28 0.30 0.20 0.26 0.42 -
P/RPS 0.11 0.10 0.12 0.15 0.10 0.16 0.18 -7.87%
P/EPS 0.89 8.82 4.49 5.71 4.91 5.64 6.19 -27.59%
EY 112.01 11.34 22.29 17.50 20.38 17.73 16.15 38.05%
DY 33.33 0.00 5.36 6.67 10.00 0.00 0.00 -
P/NAPS 0.15 0.10 0.17 0.19 0.13 0.16 0.31 -11.38%

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