[MITRA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 10.66%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 228,991 365,371 204,468 260,622 277,763 305,956 306,288 -4.72%
PBT 11,255 15,456 13,532 16,940 12,504 19,372 25,406 -12.67%
Tax -4,646 -5,532 -7,640 -8,825 -7,006 -10,478 -11,659 -14.20%
NP 6,609 9,924 5,892 8,115 5,498 8,894 13,747 -11.48%
-
NP to SH 6,626 8,883 4,880 6,685 5,498 8,894 13,747 -11.44%
-
Tax Rate 41.28% 35.79% 56.46% 52.10% 56.03% 54.09% 45.89% -
Total Cost 222,382 355,447 198,576 252,507 272,265 297,062 292,541 -4.46%
-
Net Worth 217,687 208,826 199,110 198,439 197,793 186,212 164,455 4.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,937 2,682 2,733 - - - 6,043 -17.25%
Div Payout % 29.25% 30.20% 56.01% - - - 43.96% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 217,687 208,826 199,110 198,439 197,793 186,212 164,455 4.78%
NOSH 126,562 129,705 136,376 136,854 142,297 142,146 133,703 -0.90%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.89% 2.72% 2.88% 3.11% 1.98% 2.91% 4.49% -
ROE 3.04% 4.25% 2.45% 3.37% 2.78% 4.78% 8.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 180.93 281.69 149.93 190.44 195.20 215.24 229.08 -3.85%
EPS 5.24 6.85 3.58 4.88 3.86 6.26 10.28 -10.61%
DPS 1.53 2.07 2.00 0.00 0.00 0.00 4.52 -16.50%
NAPS 1.72 1.61 1.46 1.45 1.39 1.31 1.23 5.74%
Adjusted Per Share Value based on latest NOSH - 136,854
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 29.50 47.07 26.34 33.58 35.79 39.42 39.46 -4.72%
EPS 0.85 1.14 0.63 0.86 0.71 1.15 1.77 -11.49%
DPS 0.25 0.35 0.35 0.00 0.00 0.00 0.78 -17.25%
NAPS 0.2805 0.2691 0.2565 0.2557 0.2548 0.2399 0.2119 4.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.22 0.35 0.20 0.20 0.30 0.40 0.38 -
P/RPS 0.12 0.12 0.13 0.11 0.15 0.19 0.17 -5.63%
P/EPS 4.20 5.11 5.59 4.09 7.76 6.39 3.70 2.13%
EY 23.80 19.57 17.89 24.42 12.88 15.64 27.06 -2.11%
DY 6.96 5.91 10.00 0.00 0.00 0.00 11.90 -8.54%
P/NAPS 0.13 0.22 0.14 0.14 0.22 0.31 0.31 -13.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 29/11/05 26/11/04 20/11/03 26/11/02 -
Price 0.22 0.31 0.22 0.20 0.30 0.41 0.40 -
P/RPS 0.12 0.11 0.15 0.11 0.15 0.19 0.17 -5.63%
P/EPS 4.20 4.53 6.15 4.09 7.76 6.55 3.89 1.28%
EY 23.80 22.09 16.27 24.42 12.88 15.26 25.70 -1.27%
DY 6.96 6.67 9.09 0.00 0.00 0.00 11.30 -7.75%
P/NAPS 0.13 0.19 0.15 0.14 0.22 0.31 0.33 -14.36%

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