[MITRA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 40.28%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 269,804 277,047 233,837 335,770 312,943 219,126 219,568 3.49%
PBT 15,445 17,816 14,317 19,129 26,214 18,030 47,574 -17.09%
Tax -7,182 -10,061 -7,768 -9,482 -12,106 -13,079 -25,735 -19.15%
NP 8,263 7,755 6,549 9,647 14,108 4,951 21,839 -14.94%
-
NP to SH 7,115 5,566 6,549 9,647 14,108 4,951 21,839 -17.04%
-
Tax Rate 46.50% 56.47% 54.26% 49.57% 46.18% 72.54% 54.09% -
Total Cost 261,541 269,292 227,288 326,123 298,835 214,175 197,729 4.76%
-
Net Worth 216,838 206,190 227,322 194,790 163,237 167,830 140,484 7.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,710 2,731 - - - 5,993 15,964 -25.57%
Div Payout % 38.10% 49.07% - - - 121.07% 73.10% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 216,838 206,190 227,322 194,790 163,237 167,830 140,484 7.49%
NOSH 135,523 136,550 142,076 142,182 129,553 119,878 106,427 4.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.06% 2.80% 2.80% 2.87% 4.51% 2.26% 9.95% -
ROE 3.28% 2.70% 2.88% 4.95% 8.64% 2.95% 15.55% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 199.08 202.89 164.59 236.15 241.56 182.79 206.31 -0.59%
EPS 5.25 4.00 4.61 6.79 10.89 4.13 20.52 -20.31%
DPS 2.00 2.00 0.00 0.00 0.00 5.00 15.00 -28.51%
NAPS 1.60 1.51 1.60 1.37 1.26 1.40 1.32 3.25%
Adjusted Per Share Value based on latest NOSH - 142,422
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.76 35.70 30.13 43.26 40.32 28.23 28.29 3.49%
EPS 0.92 0.72 0.84 1.24 1.82 0.64 2.81 -16.97%
DPS 0.35 0.35 0.00 0.00 0.00 0.77 2.06 -25.56%
NAPS 0.2794 0.2657 0.2929 0.251 0.2103 0.2162 0.181 7.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.22 0.20 0.29 0.43 0.40 0.56 0.62 -
P/RPS 0.11 0.10 0.18 0.18 0.17 0.31 0.30 -15.39%
P/EPS 4.19 4.91 6.29 6.34 3.67 13.56 3.02 5.60%
EY 23.86 20.38 15.89 15.78 27.22 7.38 33.10 -5.30%
DY 9.09 10.00 0.00 0.00 0.00 8.93 24.19 -15.04%
P/NAPS 0.14 0.13 0.18 0.31 0.32 0.40 0.47 -18.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 26/02/04 25/02/03 26/02/02 06/04/01 -
Price 0.30 0.20 0.26 0.42 0.37 0.52 0.47 -
P/RPS 0.15 0.10 0.16 0.18 0.15 0.28 0.23 -6.87%
P/EPS 5.71 4.91 5.64 6.19 3.40 12.59 2.29 16.44%
EY 17.50 20.38 17.73 16.15 29.43 7.94 43.66 -14.12%
DY 6.67 10.00 0.00 0.00 0.00 9.62 31.91 -22.95%
P/NAPS 0.19 0.13 0.16 0.31 0.29 0.37 0.36 -10.09%

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