[MITRA] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.75%
YoY- 82.03%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 400,638 216,938 228,991 365,371 204,468 260,622 277,763 6.29%
PBT 86,132 35,811 11,255 15,456 13,532 16,940 12,504 37.91%
Tax -21,037 -10,407 -4,646 -5,532 -7,640 -8,825 -7,006 20.10%
NP 65,095 25,404 6,609 9,924 5,892 8,115 5,498 50.94%
-
NP to SH 58,773 23,274 6,626 8,883 4,880 6,685 5,498 48.39%
-
Tax Rate 24.42% 29.06% 41.28% 35.79% 56.46% 52.10% 56.03% -
Total Cost 335,543 191,534 222,382 355,447 198,576 252,507 272,265 3.54%
-
Net Worth 240,483 239,556 217,687 208,826 199,110 198,439 197,793 3.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,216 - 1,937 2,682 2,733 - - -
Div Payout % 20.79% - 29.25% 30.20% 56.01% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 240,483 239,556 217,687 208,826 199,110 198,439 197,793 3.30%
NOSH 120,241 124,122 126,562 129,705 136,376 136,854 142,297 -2.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.25% 11.71% 2.89% 2.72% 2.88% 3.11% 1.98% -
ROE 24.44% 9.72% 3.04% 4.25% 2.45% 3.37% 2.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 333.19 174.78 180.93 281.69 149.93 190.44 195.20 9.31%
EPS 48.88 18.75 5.24 6.85 3.58 4.88 3.86 52.64%
DPS 10.00 0.00 1.53 2.07 2.00 0.00 0.00 -
NAPS 2.00 1.93 1.72 1.61 1.46 1.45 1.39 6.24%
Adjusted Per Share Value based on latest NOSH - 129,705
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.83 28.61 30.20 48.18 26.96 34.37 36.63 6.29%
EPS 7.75 3.07 0.87 1.17 0.64 0.88 0.73 48.22%
DPS 1.61 0.00 0.26 0.35 0.36 0.00 0.00 -
NAPS 0.3171 0.3159 0.2871 0.2754 0.2626 0.2617 0.2608 3.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.24 0.22 0.35 0.20 0.20 0.30 -
P/RPS 0.15 0.14 0.12 0.12 0.13 0.11 0.15 0.00%
P/EPS 1.02 1.28 4.20 5.11 5.59 4.09 7.76 -28.68%
EY 97.76 78.13 23.80 19.57 17.89 24.42 12.88 40.16%
DY 20.00 0.00 6.96 5.91 10.00 0.00 0.00 -
P/NAPS 0.25 0.12 0.13 0.22 0.14 0.14 0.22 2.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 26/11/08 28/11/07 29/11/06 29/11/05 26/11/04 -
Price 0.51 0.25 0.22 0.31 0.22 0.20 0.30 -
P/RPS 0.15 0.14 0.12 0.11 0.15 0.11 0.15 0.00%
P/EPS 1.04 1.33 4.20 4.53 6.15 4.09 7.76 -28.45%
EY 95.84 75.00 23.80 22.09 16.27 24.42 12.88 39.70%
DY 19.61 0.00 6.96 6.67 9.09 0.00 0.00 -
P/NAPS 0.26 0.13 0.13 0.19 0.15 0.14 0.22 2.82%

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