[MITRA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.04%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 297,572 269,804 204,468 234,968 257,915 277,047 260,622 9.25%
PBT 14,573 15,445 13,532 15,203 16,396 17,816 16,940 -9.55%
Tax -6,748 -7,182 -7,640 -8,436 -9,079 -10,599 -8,825 -16.39%
NP 7,825 8,263 5,892 6,767 7,317 7,217 8,115 -2.39%
-
NP to SH 6,738 7,115 4,880 5,636 5,578 5,566 6,685 0.52%
-
Tax Rate 46.30% 46.50% 56.46% 55.49% 55.37% 59.49% 52.10% -
Total Cost 289,747 261,541 198,576 228,201 250,598 269,830 252,507 9.61%
-
Net Worth 219,225 214,608 199,110 201,818 206,044 136,666 198,439 6.87%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,682 2,682 2,733 2,733 2,733 2,733 - -
Div Payout % 39.81% 37.70% 56.01% 48.50% 49.00% 49.11% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 219,225 214,608 199,110 201,818 206,044 136,666 198,439 6.87%
NOSH 138,750 134,130 136,376 136,363 135,555 136,666 136,854 0.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.63% 3.06% 2.88% 2.88% 2.84% 2.60% 3.11% -
ROE 3.07% 3.32% 2.45% 2.79% 2.71% 4.07% 3.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 214.47 201.15 149.93 172.31 190.27 202.72 190.44 8.25%
EPS 4.86 5.30 3.58 4.13 4.11 4.07 4.88 -0.27%
DPS 1.93 2.00 2.00 2.00 2.02 2.00 0.00 -
NAPS 1.58 1.60 1.46 1.48 1.52 1.00 1.45 5.89%
Adjusted Per Share Value based on latest NOSH - 136,363
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.34 34.76 26.34 30.27 33.23 35.70 33.58 9.24%
EPS 0.87 0.92 0.63 0.73 0.72 0.72 0.86 0.77%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.00 -
NAPS 0.2825 0.2765 0.2565 0.26 0.2655 0.1761 0.2557 6.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.29 0.22 0.20 0.20 0.22 0.20 0.20 -
P/RPS 0.14 0.11 0.13 0.12 0.12 0.10 0.11 17.45%
P/EPS 5.97 4.15 5.59 4.84 5.35 4.91 4.09 28.70%
EY 16.75 24.11 17.89 20.67 18.70 20.36 24.42 -22.24%
DY 6.67 9.09 10.00 10.00 9.17 10.00 0.00 -
P/NAPS 0.18 0.14 0.14 0.14 0.14 0.20 0.14 18.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 29/11/06 28/08/06 24/05/06 27/02/06 29/11/05 -
Price 0.29 0.30 0.22 0.20 0.21 0.20 0.20 -
P/RPS 0.14 0.15 0.15 0.12 0.11 0.10 0.11 17.45%
P/EPS 5.97 5.66 6.15 4.84 5.10 4.91 4.09 28.70%
EY 16.75 17.68 16.27 20.67 19.59 20.36 24.42 -22.24%
DY 6.67 6.67 9.09 10.00 9.60 10.00 0.00 -
P/NAPS 0.18 0.19 0.15 0.14 0.14 0.20 0.14 18.25%

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