[MITRA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.27%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 331,868 326,347 195,287 311,421 269,804 277,047 233,836 6.00%
PBT 76,710 60,575 4,082 14,497 15,445 17,816 14,316 32.26%
Tax -20,477 -15,084 -1,951 -5,465 -7,182 -10,599 -7,768 17.52%
NP 56,233 45,491 2,131 9,032 8,263 7,217 6,548 43.07%
-
NP to SH 49,878 41,205 2,321 8,148 7,115 5,566 6,548 40.24%
-
Tax Rate 26.69% 24.90% 47.80% 37.70% 46.50% 59.49% 54.26% -
Total Cost 275,635 280,856 193,156 302,389 261,541 269,830 227,288 3.26%
-
Net Worth 240,418 251,658 203,466 210,571 214,608 136,666 142,071 9.15%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 14,425 12,216 - 1,937 2,682 2,733 - -
Div Payout % 28.92% 29.65% - 23.78% 37.70% 49.11% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 240,418 251,658 203,466 210,571 214,608 136,666 142,071 9.15%
NOSH 120,209 122,164 121,111 129,184 134,130 136,666 142,071 -2.74%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.94% 13.94% 1.09% 2.90% 3.06% 2.60% 2.80% -
ROE 20.75% 16.37% 1.14% 3.87% 3.32% 4.07% 4.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 276.08 267.14 161.25 241.07 201.15 202.72 164.59 8.99%
EPS 41.49 33.73 1.92 6.31 5.30 4.07 4.61 44.20%
DPS 12.00 10.00 0.00 1.50 2.00 2.00 0.00 -
NAPS 2.00 2.06 1.68 1.63 1.60 1.00 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 129,184
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 42.76 42.05 25.16 40.12 34.76 35.70 30.13 6.00%
EPS 6.43 5.31 0.30 1.05 0.92 0.72 0.84 40.36%
DPS 1.86 1.57 0.00 0.25 0.35 0.35 0.00 -
NAPS 0.3098 0.3242 0.2621 0.2713 0.2765 0.1761 0.183 9.16%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.55 0.25 0.21 0.29 0.22 0.20 0.29 -
P/RPS 0.20 0.09 0.13 0.12 0.11 0.10 0.18 1.77%
P/EPS 1.33 0.74 10.96 4.60 4.15 4.91 6.29 -22.80%
EY 75.44 134.92 9.13 21.75 24.11 20.36 15.89 29.62%
DY 21.82 40.00 0.00 5.17 9.09 10.00 0.00 -
P/NAPS 0.28 0.12 0.13 0.18 0.14 0.20 0.29 -0.58%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 -
Price 0.89 0.30 0.16 0.28 0.30 0.20 0.26 -
P/RPS 0.32 0.11 0.10 0.12 0.15 0.10 0.16 12.24%
P/EPS 2.14 0.89 8.35 4.44 5.66 4.91 5.64 -14.90%
EY 46.62 112.43 11.98 22.53 17.68 20.36 17.73 17.47%
DY 13.48 33.33 0.00 5.36 6.67 10.00 0.00 -
P/NAPS 0.45 0.15 0.10 0.17 0.19 0.20 0.26 9.56%

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