[MITRA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.14%
YoY- 25.93%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 195,287 228,991 259,504 285,661 311,421 365,371 330,240 -29.43%
PBT 4,082 11,255 15,001 14,759 14,497 15,456 14,364 -56.61%
Tax -1,951 -4,646 -5,521 -5,409 -5,465 -5,532 -6,130 -53.22%
NP 2,131 6,609 9,480 9,350 9,032 9,924 8,234 -59.22%
-
NP to SH 2,321 6,626 8,867 8,485 8,148 8,883 7,178 -52.72%
-
Tax Rate 47.80% 41.28% 36.80% 36.65% 37.70% 35.79% 42.68% -
Total Cost 193,156 222,382 250,024 276,311 302,389 355,447 322,006 -28.76%
-
Net Worth 203,466 217,687 219,824 202,240 210,571 208,826 209,230 -1.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,937 1,937 1,937 1,937 2,682 2,682 -
Div Payout % - 29.25% 21.85% 22.84% 23.78% 30.20% 37.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 203,466 217,687 219,824 202,240 210,571 208,826 209,230 -1.83%
NOSH 121,111 126,562 127,804 128,000 129,184 129,705 130,769 -4.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.09% 2.89% 3.65% 3.27% 2.90% 2.72% 2.49% -
ROE 1.14% 3.04% 4.03% 4.20% 3.87% 4.25% 3.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 161.25 180.93 203.05 223.17 241.07 281.69 252.54 -25.74%
EPS 1.92 5.24 6.94 6.63 6.31 6.85 5.49 -50.20%
DPS 0.00 1.53 1.50 1.51 1.50 2.07 2.05 -
NAPS 1.68 1.72 1.72 1.58 1.63 1.61 1.60 3.29%
Adjusted Per Share Value based on latest NOSH - 128,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.16 29.50 33.43 36.80 40.12 47.07 42.55 -29.43%
EPS 0.30 0.85 1.14 1.09 1.05 1.14 0.92 -52.46%
DPS 0.00 0.25 0.25 0.25 0.25 0.35 0.35 -
NAPS 0.2621 0.2805 0.2832 0.2606 0.2713 0.2691 0.2696 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.21 0.22 0.24 0.27 0.29 0.35 0.32 -
P/RPS 0.13 0.12 0.12 0.12 0.12 0.12 0.13 0.00%
P/EPS 10.96 4.20 3.46 4.07 4.60 5.11 5.83 52.03%
EY 9.13 23.80 28.91 24.55 21.75 19.57 17.15 -34.18%
DY 0.00 6.96 6.25 5.61 5.17 5.91 6.41 -
P/NAPS 0.13 0.13 0.14 0.17 0.18 0.22 0.20 -24.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 28/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.16 0.22 0.22 0.29 0.28 0.31 0.33 -
P/RPS 0.10 0.12 0.11 0.13 0.12 0.11 0.13 -15.97%
P/EPS 8.35 4.20 3.17 4.37 4.44 4.53 6.01 24.38%
EY 11.98 23.80 31.54 22.86 22.53 22.09 16.63 -19.55%
DY 0.00 6.96 6.82 5.22 5.36 6.67 6.22 -
P/NAPS 0.10 0.13 0.13 0.18 0.17 0.19 0.21 -38.88%

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