[MITRA] YoY 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- 262.77%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 80,240 134,190 68,854 52,429 96,356 66,542 59,887 4.99%
PBT 7,823 8,782 6,869 5,993 4,181 4,424 3,616 13.71%
Tax -3,422 -3,489 -3,947 -2,173 -1,411 -2,407 -1,960 9.72%
NP 4,401 5,293 2,922 3,820 2,770 2,017 1,656 17.68%
-
NP to SH 4,201 4,936 2,701 3,820 2,770 2,017 1,656 16.77%
-
Tax Rate 43.74% 39.73% 57.46% 36.26% 33.75% 54.41% 54.20% -
Total Cost 75,839 128,897 65,932 48,609 93,586 64,525 58,231 4.49%
-
Net Worth 210,571 214,608 136,666 142,071 192,270 142,348 169,226 3.70%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,937 2,682 2,733 - - - 6,043 -17.26%
Div Payout % 46.13% 54.35% 101.20% - - - 364.96% -
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 210,571 214,608 136,666 142,071 192,270 142,348 169,226 3.70%
NOSH 129,184 134,130 136,666 142,071 142,422 142,348 120,875 1.11%
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 5.48% 3.94% 4.24% 7.29% 2.87% 3.03% 2.77% -
ROE 2.00% 2.30% 1.98% 2.69% 1.44% 1.42% 0.98% -
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 62.11 100.04 50.38 36.90 67.65 46.75 49.54 3.83%
EPS 3.25 3.68 1.97 2.69 1.95 1.42 1.37 15.47%
DPS 1.50 2.00 2.00 0.00 0.00 0.00 5.00 -18.17%
NAPS 1.63 1.60 1.00 1.00 1.35 1.00 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 10.34 17.29 8.87 6.76 12.41 8.57 7.72 4.98%
EPS 0.54 0.64 0.35 0.49 0.36 0.26 0.21 17.03%
DPS 0.25 0.35 0.35 0.00 0.00 0.00 0.78 -17.26%
NAPS 0.2713 0.2765 0.1761 0.183 0.2477 0.1834 0.218 3.71%
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 0.47 0.22 0.40 0.79 0.64 0.86 1.13 -13.59%
P/EPS 8.92 5.98 10.12 10.79 22.11 28.23 40.88 -22.40%
EY 11.21 16.73 9.88 9.27 4.52 3.54 2.45 28.83%
DY 5.17 9.09 10.00 0.00 0.00 0.00 8.93 -8.70%
P/NAPS 0.18 0.14 0.20 0.29 0.32 0.40 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 0.45 0.30 0.40 0.70 0.62 0.79 1.05 -13.16%
P/EPS 8.61 8.15 10.12 9.67 21.59 26.11 37.96 -21.89%
EY 11.61 12.27 9.88 10.34 4.63 3.83 2.63 28.06%
DY 5.36 6.67 10.00 0.00 0.00 0.00 9.62 -9.28%
P/NAPS 0.17 0.19 0.20 0.26 0.31 0.37 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