[MITRA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.53%
YoY- 27.36%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 394,905 184,542 259,504 330,240 234,968 246,539 297,603 4.82%
PBT 92,404 7,304 15,001 14,364 15,203 16,471 13,545 37.69%
Tax -22,926 -2,568 -5,521 -6,130 -8,436 -9,512 -6,584 23.10%
NP 69,478 4,736 9,480 8,234 6,767 6,959 6,961 46.70%
-
NP to SH 61,881 4,651 8,867 7,178 5,636 6,041 6,961 43.90%
-
Tax Rate 24.81% 35.16% 36.80% 42.68% 55.49% 57.75% 48.61% -
Total Cost 325,427 179,806 250,024 322,006 228,201 239,580 290,642 1.90%
-
Net Worth 267,966 222,014 219,824 209,230 201,818 200,680 202,014 4.81%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 12,216 - 1,937 2,682 2,733 - - -
Div Payout % 19.74% - 21.85% 37.37% 48.50% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 267,966 222,014 219,824 209,230 201,818 200,680 202,014 4.81%
NOSH 120,164 125,432 127,804 130,769 136,363 138,400 143,272 -2.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.59% 2.57% 3.65% 2.49% 2.88% 2.82% 2.34% -
ROE 23.09% 2.09% 4.03% 3.43% 2.79% 3.01% 3.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 328.64 147.13 203.05 252.54 172.31 178.14 207.72 7.94%
EPS 51.50 3.71 6.94 5.49 4.13 4.36 4.86 48.17%
DPS 10.17 0.00 1.50 2.05 2.00 0.00 0.00 -
NAPS 2.23 1.77 1.72 1.60 1.48 1.45 1.41 7.93%
Adjusted Per Share Value based on latest NOSH - 130,769
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.08 24.34 34.22 43.55 30.99 32.51 39.25 4.82%
EPS 8.16 0.61 1.17 0.95 0.74 0.80 0.92 43.85%
DPS 1.61 0.00 0.26 0.35 0.36 0.00 0.00 -
NAPS 0.3534 0.2928 0.2899 0.2759 0.2662 0.2646 0.2664 4.82%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.53 0.22 0.24 0.32 0.20 0.20 0.36 -
P/RPS 0.16 0.15 0.12 0.13 0.12 0.11 0.17 -1.00%
P/EPS 1.03 5.93 3.46 5.83 4.84 4.58 7.41 -28.01%
EY 97.16 16.85 28.91 17.15 20.67 21.82 13.50 38.92%
DY 19.18 0.00 6.25 6.41 10.00 0.00 0.00 -
P/NAPS 0.24 0.12 0.14 0.20 0.14 0.14 0.26 -1.32%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 29/08/07 28/08/06 29/08/05 26/08/04 -
Price 0.45 0.26 0.22 0.33 0.20 0.20 0.30 -
P/RPS 0.14 0.18 0.11 0.13 0.12 0.11 0.14 0.00%
P/EPS 0.87 7.01 3.17 6.01 4.84 4.58 6.17 -27.84%
EY 114.44 14.26 31.54 16.63 20.67 21.82 16.20 38.49%
DY 22.59 0.00 6.82 6.22 10.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.13 0.21 0.14 0.14 0.21 -0.80%

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