[MITRA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -12.23%
YoY- -17.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 297,572 257,915 239,643 316,784 298,341 260,165 228,540 4.49%
PBT 14,573 16,396 14,521 16,861 20,705 20,691 47,400 -17.83%
Tax -6,748 -9,079 -8,384 -8,394 -10,494 -12,885 -27,535 -20.88%
NP 7,825 7,317 6,137 8,467 10,211 7,806 19,865 -14.37%
-
NP to SH 6,738 5,578 6,137 8,467 10,211 7,806 19,865 -16.48%
-
Tax Rate 46.30% 55.37% 57.74% 49.78% 50.68% 62.27% 58.09% -
Total Cost 289,747 250,598 233,506 308,317 288,130 252,359 208,675 5.62%
-
Net Worth 219,225 206,044 200,199 198,859 183,891 146,081 157,823 5.62%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,682 2,733 - - - - 17,800 -27.04%
Div Payout % 39.81% 49.00% - - - - 89.61% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 219,225 206,044 200,199 198,859 183,891 146,081 157,823 5.62%
NOSH 138,750 135,555 139,999 143,064 142,551 120,728 118,664 2.63%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.63% 2.84% 2.56% 2.67% 3.42% 3.00% 8.69% -
ROE 3.07% 2.71% 3.07% 4.26% 5.55% 5.34% 12.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 214.47 190.27 171.17 221.43 209.29 215.50 192.59 1.80%
EPS 4.86 4.11 4.38 5.92 7.16 6.47 16.74 -18.61%
DPS 1.93 2.02 0.00 0.00 0.00 0.00 15.00 -28.93%
NAPS 1.58 1.52 1.43 1.39 1.29 1.21 1.33 2.91%
Adjusted Per Share Value based on latest NOSH - 143,064
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.34 33.23 30.88 40.81 38.44 33.52 29.45 4.49%
EPS 0.87 0.72 0.79 1.09 1.32 1.01 2.56 -16.45%
DPS 0.35 0.35 0.00 0.00 0.00 0.00 2.29 -26.86%
NAPS 0.2825 0.2655 0.2579 0.2562 0.2369 0.1882 0.2033 5.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.29 0.22 0.22 0.41 0.36 0.54 0.52 -
P/RPS 0.14 0.12 0.13 0.19 0.17 0.25 0.27 -10.36%
P/EPS 5.97 5.35 5.02 6.93 5.03 8.35 3.11 11.47%
EY 16.75 18.70 19.93 14.43 19.90 11.97 32.19 -10.31%
DY 6.67 9.17 0.00 0.00 0.00 0.00 28.85 -21.64%
P/NAPS 0.18 0.14 0.15 0.29 0.28 0.45 0.39 -12.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 24/05/06 31/05/05 28/05/04 30/05/03 21/05/02 25/05/01 -
Price 0.29 0.21 0.22 0.37 0.43 0.56 0.68 -
P/RPS 0.14 0.11 0.13 0.17 0.21 0.26 0.35 -14.15%
P/EPS 5.97 5.10 5.02 6.25 6.00 8.66 4.06 6.63%
EY 16.75 19.59 19.93 16.00 16.66 11.55 24.62 -6.21%
DY 6.67 9.60 0.00 0.00 0.00 0.00 22.06 -18.06%
P/NAPS 0.18 0.14 0.15 0.27 0.33 0.46 0.51 -15.92%

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