[MITRA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.53%
YoY- 27.36%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 285,661 311,421 365,371 330,240 297,572 269,804 204,468 24.94%
PBT 14,759 14,497 15,456 14,364 14,573 15,445 13,532 5.95%
Tax -5,409 -5,465 -5,532 -6,130 -6,748 -7,182 -7,640 -20.54%
NP 9,350 9,032 9,924 8,234 7,825 8,263 5,892 36.01%
-
NP to SH 8,485 8,148 8,883 7,178 6,738 7,115 4,880 44.54%
-
Tax Rate 36.65% 37.70% 35.79% 42.68% 46.30% 46.50% 56.46% -
Total Cost 276,311 302,389 355,447 322,006 289,747 261,541 198,576 24.61%
-
Net Worth 202,240 210,571 208,826 209,230 219,225 214,608 199,110 1.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,937 1,937 2,682 2,682 2,682 2,682 2,733 -20.49%
Div Payout % 22.84% 23.78% 30.20% 37.37% 39.81% 37.70% 56.01% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 202,240 210,571 208,826 209,230 219,225 214,608 199,110 1.04%
NOSH 128,000 129,184 129,705 130,769 138,750 134,130 136,376 -4.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.27% 2.90% 2.72% 2.49% 2.63% 3.06% 2.88% -
ROE 4.20% 3.87% 4.25% 3.43% 3.07% 3.32% 2.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 223.17 241.07 281.69 252.54 214.47 201.15 149.93 30.33%
EPS 6.63 6.31 6.85 5.49 4.86 5.30 3.58 50.75%
DPS 1.51 1.50 2.07 2.05 1.93 2.00 2.00 -17.07%
NAPS 1.58 1.63 1.61 1.60 1.58 1.60 1.46 5.40%
Adjusted Per Share Value based on latest NOSH - 130,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.80 40.12 47.07 42.55 38.34 34.76 26.34 24.94%
EPS 1.09 1.05 1.14 0.92 0.87 0.92 0.63 44.07%
DPS 0.25 0.25 0.35 0.35 0.35 0.35 0.35 -20.07%
NAPS 0.2606 0.2713 0.2691 0.2696 0.2825 0.2765 0.2565 1.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.27 0.29 0.35 0.32 0.29 0.22 0.20 -
P/RPS 0.12 0.12 0.12 0.13 0.14 0.11 0.13 -5.19%
P/EPS 4.07 4.60 5.11 5.83 5.97 4.15 5.59 -19.05%
EY 24.55 21.75 19.57 17.15 16.75 24.11 17.89 23.46%
DY 5.61 5.17 5.91 6.41 6.67 9.09 10.00 -31.95%
P/NAPS 0.17 0.18 0.22 0.20 0.18 0.14 0.14 13.80%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 28/11/07 29/08/07 29/05/07 28/02/07 29/11/06 -
Price 0.29 0.28 0.31 0.33 0.29 0.30 0.22 -
P/RPS 0.13 0.12 0.11 0.13 0.14 0.15 0.15 -9.09%
P/EPS 4.37 4.44 4.53 6.01 5.97 5.66 6.15 -20.35%
EY 22.86 22.53 22.09 16.63 16.75 17.68 16.27 25.42%
DY 5.22 5.36 6.67 6.22 6.67 6.67 9.09 -30.88%
P/NAPS 0.18 0.17 0.19 0.21 0.18 0.19 0.15 12.91%

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