[MITRA] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 106.44%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 331,868 326,347 195,287 311,421 269,804 277,047 233,837 6.00%
PBT 76,711 60,575 4,083 14,497 15,445 17,816 14,317 32.26%
Tax -20,478 -15,083 -1,951 -5,465 -7,182 -10,061 -7,768 17.52%
NP 56,233 45,492 2,132 9,032 8,263 7,755 6,549 43.07%
-
NP to SH 49,877 41,206 2,322 8,148 7,115 5,566 6,549 40.24%
-
Tax Rate 26.69% 24.90% 47.78% 37.70% 46.50% 56.47% 54.26% -
Total Cost 275,635 280,855 193,155 302,389 261,541 269,292 227,288 3.26%
-
Net Worth 140,849 252,605 214,965 212,796 216,838 206,190 227,322 -7.66%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 14,446 12,262 - 1,958 2,710 2,731 - -
Div Payout % 28.96% 29.76% - 24.03% 38.10% 49.07% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 140,849 252,605 214,965 212,796 216,838 206,190 227,322 -7.66%
NOSH 120,384 122,624 127,955 130,550 135,523 136,550 142,076 -2.72%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.94% 13.94% 1.09% 2.90% 3.06% 2.80% 2.80% -
ROE 35.41% 16.31% 1.08% 3.83% 3.28% 2.70% 2.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 275.67 266.14 152.62 238.55 199.08 202.89 164.59 8.97%
EPS 12.91 33.61 1.82 6.24 5.25 4.00 4.61 18.71%
DPS 12.00 10.00 0.00 1.50 2.00 2.00 0.00 -
NAPS 1.17 2.06 1.68 1.63 1.60 1.51 1.60 -5.08%
Adjusted Per Share Value based on latest NOSH - 129,184
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 42.76 42.05 25.16 40.12 34.76 35.70 30.13 6.00%
EPS 6.43 5.31 0.30 1.05 0.92 0.72 0.84 40.36%
DPS 1.86 1.58 0.00 0.25 0.35 0.35 0.00 -
NAPS 0.1815 0.3255 0.277 0.2742 0.2794 0.2657 0.2929 -7.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.55 0.25 0.21 0.29 0.22 0.20 0.29 -
P/RPS 0.20 0.09 0.14 0.12 0.11 0.10 0.18 1.77%
P/EPS 1.33 0.74 11.57 4.65 4.19 4.91 6.29 -22.80%
EY 75.33 134.41 8.64 21.52 23.86 20.38 15.89 29.59%
DY 21.82 40.00 0.00 5.17 9.09 10.00 0.00 -
P/NAPS 0.47 0.12 0.13 0.18 0.14 0.13 0.18 17.33%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 -
Price 0.89 0.30 0.16 0.28 0.30 0.20 0.26 -
P/RPS 0.32 0.11 0.10 0.12 0.15 0.10 0.16 12.24%
P/EPS 2.15 0.89 8.82 4.49 5.71 4.91 5.64 -14.84%
EY 46.55 112.01 11.34 22.29 17.50 20.38 17.73 17.44%
DY 13.48 33.33 0.00 5.36 6.67 10.00 0.00 -
P/NAPS 0.76 0.15 0.10 0.17 0.19 0.13 0.16 29.63%

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