[MITRA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -5.3%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 355,741 182,081 285,661 297,572 257,915 239,643 316,784 1.95%
PBT 72,249 5,235 14,759 14,573 16,396 14,521 16,861 27.43%
Tax -17,989 -2,263 -5,409 -6,748 -9,079 -8,384 -8,394 13.53%
NP 54,260 2,972 9,350 7,825 7,317 6,137 8,467 36.26%
-
NP to SH 48,839 3,175 8,485 6,738 5,578 6,137 8,467 33.90%
-
Tax Rate 24.90% 43.23% 36.65% 46.30% 55.37% 57.74% 49.78% -
Total Cost 301,481 179,109 276,311 289,747 250,598 233,506 308,317 -0.37%
-
Net Worth 255,487 214,893 202,240 219,225 206,044 200,199 198,859 4.26%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 12,216 - 1,937 2,682 2,733 - - -
Div Payout % 25.01% - 22.84% 39.81% 49.00% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 255,487 214,893 202,240 219,225 206,044 200,199 198,859 4.26%
NOSH 121,084 126,407 128,000 138,750 135,555 139,999 143,064 -2.74%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 15.25% 1.63% 3.27% 2.63% 2.84% 2.56% 2.67% -
ROE 19.12% 1.48% 4.20% 3.07% 2.71% 3.07% 4.26% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 293.80 144.04 223.17 214.47 190.27 171.17 221.43 4.82%
EPS 40.33 2.51 6.63 4.86 4.11 4.38 5.92 37.66%
DPS 10.09 0.00 1.51 1.93 2.02 0.00 0.00 -
NAPS 2.11 1.70 1.58 1.58 1.52 1.43 1.39 7.20%
Adjusted Per Share Value based on latest NOSH - 138,750
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.83 23.46 36.80 38.34 33.23 30.88 40.81 1.95%
EPS 6.29 0.41 1.09 0.87 0.72 0.79 1.09 33.90%
DPS 1.57 0.00 0.25 0.35 0.35 0.00 0.00 -
NAPS 0.3292 0.2769 0.2606 0.2825 0.2655 0.2579 0.2562 4.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.48 0.22 0.27 0.29 0.22 0.22 0.41 -
P/RPS 0.16 0.15 0.12 0.14 0.12 0.13 0.19 -2.82%
P/EPS 1.19 8.76 4.07 5.97 5.35 5.02 6.93 -25.43%
EY 84.03 11.42 24.55 16.75 18.70 19.93 14.43 34.11%
DY 21.02 0.00 5.61 6.67 9.17 0.00 0.00 -
P/NAPS 0.23 0.13 0.17 0.18 0.14 0.15 0.29 -3.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 28/05/08 29/05/07 24/05/06 31/05/05 28/05/04 -
Price 0.48 0.20 0.29 0.29 0.21 0.22 0.37 -
P/RPS 0.16 0.14 0.13 0.14 0.11 0.13 0.17 -1.00%
P/EPS 1.19 7.96 4.37 5.97 5.10 5.02 6.25 -24.14%
EY 84.03 12.56 22.86 16.75 19.59 19.93 16.00 31.82%
DY 21.02 0.00 5.22 6.67 9.60 0.00 0.00 -
P/NAPS 0.23 0.12 0.18 0.18 0.14 0.15 0.27 -2.63%

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