[MITRA] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.5%
YoY- 23.53%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 310,627 394,905 184,542 259,504 330,240 234,968 246,539 3.92%
PBT 63,988 92,404 7,304 15,001 14,364 15,203 16,471 25.36%
Tax -17,514 -22,926 -2,568 -5,521 -6,130 -8,436 -9,512 10.70%
NP 46,474 69,478 4,736 9,480 8,234 6,767 6,959 37.20%
-
NP to SH 43,241 61,881 4,651 8,867 7,178 5,636 6,041 38.80%
-
Tax Rate 27.37% 24.81% 35.16% 36.80% 42.68% 55.49% 57.75% -
Total Cost 264,153 325,427 179,806 250,024 322,006 228,201 239,580 1.63%
-
Net Worth 254,626 267,966 222,014 219,824 209,230 201,818 200,680 4.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,425 12,216 - 1,937 2,682 2,733 - -
Div Payout % 33.36% 19.74% - 21.85% 37.37% 48.50% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 254,626 267,966 222,014 219,824 209,230 201,818 200,680 4.04%
NOSH 127,313 120,164 125,432 127,804 130,769 136,363 138,400 -1.38%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.96% 17.59% 2.57% 3.65% 2.49% 2.88% 2.82% -
ROE 16.98% 23.09% 2.09% 4.03% 3.43% 2.79% 3.01% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 243.99 328.64 147.13 203.05 252.54 172.31 178.14 5.37%
EPS 33.96 51.50 3.71 6.94 5.49 4.13 4.36 40.77%
DPS 11.33 10.17 0.00 1.50 2.05 2.00 0.00 -
NAPS 2.00 2.23 1.77 1.72 1.60 1.48 1.45 5.50%
Adjusted Per Share Value based on latest NOSH - 127,804
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 40.96 52.08 24.34 34.22 43.55 30.99 32.51 3.92%
EPS 5.70 8.16 0.61 1.17 0.95 0.74 0.80 38.69%
DPS 1.90 1.61 0.00 0.26 0.35 0.36 0.00 -
NAPS 0.3358 0.3534 0.2928 0.2899 0.2759 0.2662 0.2646 4.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.68 0.53 0.22 0.24 0.32 0.20 0.20 -
P/RPS 0.28 0.16 0.15 0.12 0.13 0.12 0.11 16.84%
P/EPS 2.00 1.03 5.93 3.46 5.83 4.84 4.58 -12.89%
EY 49.95 97.16 16.85 28.91 17.15 20.67 21.82 14.79%
DY 16.66 19.18 0.00 6.25 6.41 10.00 0.00 -
P/NAPS 0.34 0.24 0.12 0.14 0.20 0.14 0.14 15.92%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 28/08/06 29/08/05 -
Price 0.50 0.45 0.26 0.22 0.33 0.20 0.20 -
P/RPS 0.20 0.14 0.18 0.11 0.13 0.12 0.11 10.47%
P/EPS 1.47 0.87 7.01 3.17 6.01 4.84 4.58 -17.24%
EY 67.93 114.44 14.26 31.54 16.63 20.67 21.82 20.82%
DY 22.66 22.59 0.00 6.82 6.22 10.00 0.00 -
P/NAPS 0.25 0.20 0.15 0.13 0.21 0.14 0.14 10.14%

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