[MITRA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 140.07%
YoY- -32.11%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 311,421 269,804 277,047 233,837 335,770 312,943 219,126 6.03%
PBT 14,497 15,445 17,816 14,317 19,129 26,214 18,030 -3.56%
Tax -5,465 -7,182 -10,061 -7,768 -9,482 -12,106 -13,079 -13.53%
NP 9,032 8,263 7,755 6,549 9,647 14,108 4,951 10.53%
-
NP to SH 8,148 7,115 5,566 6,549 9,647 14,108 4,951 8.65%
-
Tax Rate 37.70% 46.50% 56.47% 54.26% 49.57% 46.18% 72.54% -
Total Cost 302,389 261,541 269,292 227,288 326,123 298,835 214,175 5.91%
-
Net Worth 212,796 216,838 206,190 227,322 194,790 163,237 167,830 4.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,958 2,710 2,731 - - - 5,993 -17.00%
Div Payout % 24.03% 38.10% 49.07% - - - 121.07% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 212,796 216,838 206,190 227,322 194,790 163,237 167,830 4.03%
NOSH 130,550 135,523 136,550 142,076 142,182 129,553 119,878 1.43%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.90% 3.06% 2.80% 2.80% 2.87% 4.51% 2.26% -
ROE 3.83% 3.28% 2.70% 2.88% 4.95% 8.64% 2.95% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 238.55 199.08 202.89 164.59 236.15 241.56 182.79 4.53%
EPS 6.24 5.25 4.00 4.61 6.79 10.89 4.13 7.11%
DPS 1.50 2.00 2.00 0.00 0.00 0.00 5.00 -18.17%
NAPS 1.63 1.60 1.51 1.60 1.37 1.26 1.40 2.56%
Adjusted Per Share Value based on latest NOSH - 142,071
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.07 35.58 36.54 30.84 44.28 41.27 28.90 6.02%
EPS 1.07 0.94 0.73 0.86 1.27 1.86 0.65 8.65%
DPS 0.26 0.36 0.36 0.00 0.00 0.00 0.79 -16.90%
NAPS 0.2806 0.286 0.2719 0.2998 0.2569 0.2153 0.2213 4.03%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.29 0.22 0.20 0.29 0.43 0.40 0.56 -
P/RPS 0.12 0.11 0.10 0.18 0.18 0.17 0.31 -14.62%
P/EPS 4.65 4.19 4.91 6.29 6.34 3.67 13.56 -16.33%
EY 21.52 23.86 20.38 15.89 15.78 27.22 7.38 19.51%
DY 5.17 9.09 10.00 0.00 0.00 0.00 8.93 -8.70%
P/NAPS 0.18 0.14 0.13 0.18 0.31 0.32 0.40 -12.45%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 25/02/05 26/02/04 25/02/03 26/02/02 -
Price 0.28 0.30 0.20 0.26 0.42 0.37 0.52 -
P/RPS 0.12 0.15 0.10 0.16 0.18 0.15 0.28 -13.16%
P/EPS 4.49 5.71 4.91 5.64 6.19 3.40 12.59 -15.78%
EY 22.29 17.50 20.38 17.73 16.15 29.43 7.94 18.76%
DY 5.36 6.67 10.00 0.00 0.00 0.00 9.62 -9.28%
P/NAPS 0.17 0.19 0.13 0.16 0.31 0.29 0.37 -12.15%

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