[MITRA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.28%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 285,661 297,572 257,915 239,643 316,784 298,341 260,165 1.56%
PBT 14,759 14,573 16,396 14,521 16,861 20,705 20,691 -5.47%
Tax -5,409 -6,748 -9,079 -8,384 -8,394 -10,494 -12,885 -13.45%
NP 9,350 7,825 7,317 6,137 8,467 10,211 7,806 3.05%
-
NP to SH 8,485 6,738 5,578 6,137 8,467 10,211 7,806 1.39%
-
Tax Rate 36.65% 46.30% 55.37% 57.74% 49.78% 50.68% 62.27% -
Total Cost 276,311 289,747 250,598 233,506 308,317 288,130 252,359 1.52%
-
Net Worth 202,240 219,225 206,044 200,199 198,859 183,891 146,081 5.56%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,937 2,682 2,733 - - - - -
Div Payout % 22.84% 39.81% 49.00% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 202,240 219,225 206,044 200,199 198,859 183,891 146,081 5.56%
NOSH 128,000 138,750 135,555 139,999 143,064 142,551 120,728 0.97%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.27% 2.63% 2.84% 2.56% 2.67% 3.42% 3.00% -
ROE 4.20% 3.07% 2.71% 3.07% 4.26% 5.55% 5.34% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 223.17 214.47 190.27 171.17 221.43 209.29 215.50 0.58%
EPS 6.63 4.86 4.11 4.38 5.92 7.16 6.47 0.40%
DPS 1.51 1.93 2.02 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.52 1.43 1.39 1.29 1.21 4.54%
Adjusted Per Share Value based on latest NOSH - 139,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.80 38.34 33.23 30.88 40.81 38.44 33.52 1.56%
EPS 1.09 0.87 0.72 0.79 1.09 1.32 1.01 1.27%
DPS 0.25 0.35 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2606 0.2825 0.2655 0.2579 0.2562 0.2369 0.1882 5.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.27 0.29 0.22 0.22 0.41 0.36 0.54 -
P/RPS 0.12 0.14 0.12 0.13 0.19 0.17 0.25 -11.50%
P/EPS 4.07 5.97 5.35 5.02 6.93 5.03 8.35 -11.27%
EY 24.55 16.75 18.70 19.93 14.43 19.90 11.97 12.70%
DY 5.61 6.67 9.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.14 0.15 0.29 0.28 0.45 -14.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 24/05/06 31/05/05 28/05/04 30/05/03 21/05/02 -
Price 0.29 0.29 0.21 0.22 0.37 0.43 0.56 -
P/RPS 0.13 0.14 0.11 0.13 0.17 0.21 0.26 -10.90%
P/EPS 4.37 5.97 5.10 5.02 6.25 6.00 8.66 -10.76%
EY 22.86 16.75 19.59 19.93 16.00 16.66 11.55 12.03%
DY 5.22 6.67 9.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.14 0.15 0.27 0.33 0.46 -14.46%

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