[MITRA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.69%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 204,468 260,622 277,763 305,956 306,288 222,473 233,231 -2.16%
PBT 13,532 16,940 12,504 19,372 25,406 31,435 43,906 -17.80%
Tax -7,640 -8,825 -7,006 -10,478 -11,659 -21,708 -14,698 -10.32%
NP 5,892 8,115 5,498 8,894 13,747 9,727 29,208 -23.40%
-
NP to SH 4,880 6,685 5,498 8,894 13,747 9,727 29,208 -25.77%
-
Tax Rate 56.46% 52.10% 56.03% 54.09% 45.89% 69.06% 33.48% -
Total Cost 198,576 252,507 272,265 297,062 292,541 212,746 204,023 -0.44%
-
Net Worth 199,110 198,439 197,793 186,212 164,455 146,310 132,562 7.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,733 - - - 6,043 17,800 2,722 0.06%
Div Payout % 56.01% - - - 43.96% 183.00% 9.32% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 199,110 198,439 197,793 186,212 164,455 146,310 132,562 7.01%
NOSH 136,376 136,854 142,297 142,146 133,703 120,917 57,635 15.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.88% 3.11% 1.98% 2.91% 4.49% 4.37% 12.52% -
ROE 2.45% 3.37% 2.78% 4.78% 8.36% 6.65% 22.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 149.93 190.44 195.20 215.24 229.08 183.99 404.66 -15.24%
EPS 3.58 4.88 3.86 6.26 10.28 8.04 50.68 -35.69%
DPS 2.00 0.00 0.00 0.00 4.52 15.00 4.72 -13.32%
NAPS 1.46 1.45 1.39 1.31 1.23 1.21 2.30 -7.29%
Adjusted Per Share Value based on latest NOSH - 142,146
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.34 33.58 35.79 39.42 39.46 28.66 30.05 -2.17%
EPS 0.63 0.86 0.71 1.15 1.77 1.25 3.76 -25.74%
DPS 0.35 0.00 0.00 0.00 0.78 2.29 0.35 0.00%
NAPS 0.2565 0.2557 0.2548 0.2399 0.2119 0.1885 0.1708 7.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.20 0.20 0.30 0.40 0.38 0.48 1.26 -
P/RPS 0.13 0.11 0.15 0.19 0.17 0.26 0.31 -13.47%
P/EPS 5.59 4.09 7.76 6.39 3.70 5.97 2.49 14.42%
EY 17.89 24.42 12.88 15.64 27.06 16.76 40.22 -12.62%
DY 10.00 0.00 0.00 0.00 11.90 31.25 3.75 17.75%
P/NAPS 0.14 0.14 0.22 0.31 0.31 0.40 0.55 -20.38%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 20/11/03 26/11/02 28/11/01 22/12/00 -
Price 0.22 0.20 0.30 0.41 0.40 0.54 0.61 -
P/RPS 0.15 0.11 0.15 0.19 0.17 0.29 0.15 0.00%
P/EPS 6.15 4.09 7.76 6.55 3.89 6.71 1.20 31.28%
EY 16.27 24.42 12.88 15.26 25.70 14.90 83.08 -23.78%
DY 9.09 0.00 0.00 0.00 11.30 27.78 7.74 2.71%
P/NAPS 0.15 0.14 0.22 0.31 0.33 0.45 0.27 -9.32%

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