[MITRA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.37%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 416,676 338,444 286,090 288,834 265,640 250,542 215,268 55.37%
PBT 57,424 40,295 27,837 20,712 16,504 27,837 18,748 111.05%
Tax -13,640 -11,642 -7,130 -6,844 -5,120 -8,957 -7,201 53.14%
NP 43,784 28,653 20,706 13,868 11,384 18,880 11,546 143.37%
-
NP to SH 43,712 29,317 21,162 14,606 11,744 17,930 9,032 186.39%
-
Tax Rate 23.75% 28.89% 25.61% 33.04% 31.02% 32.18% 38.41% -
Total Cost 372,892 309,791 265,384 274,966 254,256 231,662 203,721 49.68%
-
Net Worth 359,006 347,226 335,601 335,543 333,275 331,238 311,131 10.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 359,006 347,226 335,601 335,543 333,275 331,238 311,131 10.02%
NOSH 394,512 394,576 394,825 394,756 396,756 394,331 393,837 0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.51% 8.47% 7.24% 4.80% 4.29% 7.54% 5.36% -
ROE 12.18% 8.44% 6.31% 4.35% 3.52% 5.41% 2.90% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 105.62 85.77 72.46 73.17 66.95 63.54 54.66 55.20%
EPS 11.08 7.43 5.36 3.70 2.96 4.54 2.29 186.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.85 0.84 0.84 0.79 9.89%
Adjusted Per Share Value based on latest NOSH - 393,423
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.69 43.61 36.86 37.21 34.23 32.28 27.74 55.36%
EPS 5.63 3.78 2.73 1.88 1.51 2.31 1.16 186.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4474 0.4324 0.4323 0.4294 0.4268 0.4009 10.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 0.505 0.45 0.49 0.415 0.43 0.46 -
P/RPS 0.56 0.59 0.62 0.67 0.62 0.68 0.84 -23.70%
P/EPS 5.32 6.80 8.40 13.24 14.02 9.46 20.06 -58.75%
EY 18.78 14.71 11.91 7.55 7.13 10.57 4.99 142.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.53 0.58 0.49 0.51 0.58 7.89%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 -
Price 0.85 0.49 0.48 0.475 0.535 0.41 0.45 -
P/RPS 0.80 0.57 0.66 0.65 0.80 0.65 0.82 -1.63%
P/EPS 7.67 6.59 8.96 12.84 18.07 9.02 19.62 -46.56%
EY 13.04 15.16 11.17 7.79 5.53 11.09 5.10 87.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.56 0.56 0.56 0.64 0.49 0.57 38.63%

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