[MITRA] YoY 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- 10.1%
YoY- 37.33%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,190 68,854 52,429 96,356 66,542 59,887 63,234 13.35%
PBT 8,782 6,869 5,993 4,181 4,424 3,616 17,021 -10.43%
Tax -3,489 -3,947 -2,173 -1,411 -2,407 -1,960 -10,589 -16.88%
NP 5,293 2,922 3,820 2,770 2,017 1,656 6,432 -3.19%
-
NP to SH 4,936 2,701 3,820 2,770 2,017 1,656 6,432 -4.31%
-
Tax Rate 39.73% 57.46% 36.26% 33.75% 54.41% 54.20% 62.21% -
Total Cost 128,897 65,932 48,609 93,586 64,525 58,231 56,802 14.62%
-
Net Worth 214,608 136,666 142,071 192,270 142,348 169,226 156,646 5.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,682 2,733 - - - 6,043 17,800 -27.04%
Div Payout % 54.35% 101.20% - - - 364.96% 276.75% -
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 214,608 136,666 142,071 192,270 142,348 169,226 156,646 5.38%
NOSH 134,130 136,666 142,071 142,422 142,348 120,875 118,671 2.06%
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 3.94% 4.24% 7.29% 2.87% 3.03% 2.77% 10.17% -
ROE 2.30% 1.98% 2.69% 1.44% 1.42% 0.98% 4.11% -
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 100.04 50.38 36.90 67.65 46.75 49.54 53.28 11.06%
EPS 3.68 1.97 2.69 1.95 1.42 1.37 5.42 -6.24%
DPS 2.00 2.00 0.00 0.00 0.00 5.00 15.00 -28.51%
NAPS 1.60 1.00 1.00 1.35 1.00 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 17.70 9.08 6.91 12.71 8.78 7.90 8.34 13.35%
EPS 0.65 0.36 0.50 0.37 0.27 0.22 0.85 -4.37%
DPS 0.35 0.36 0.00 0.00 0.00 0.80 2.35 -27.18%
NAPS 0.283 0.1802 0.1874 0.2536 0.1877 0.2232 0.2066 5.38%
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 0.22 0.40 0.79 0.64 0.86 1.13 1.16 -24.19%
P/EPS 5.98 10.12 10.79 22.11 28.23 40.88 11.44 -10.24%
EY 16.73 9.88 9.27 4.52 3.54 2.45 8.74 11.42%
DY 9.09 10.00 0.00 0.00 0.00 8.93 24.19 -15.04%
P/NAPS 0.14 0.20 0.29 0.32 0.40 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 0.30 0.40 0.70 0.62 0.79 1.05 0.88 -16.41%
P/EPS 8.15 10.12 9.67 21.59 26.11 37.96 8.67 -1.02%
EY 12.27 9.88 10.34 4.63 3.83 2.63 11.53 1.04%
DY 6.67 10.00 0.00 0.00 0.00 9.62 31.91 -22.95%
P/NAPS 0.19 0.20 0.26 0.31 0.37 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