[MITRA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 98.52%
YoY- -56.05%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 286,090 288,834 265,640 250,542 215,268 173,854 133,544 66.10%
PBT 27,837 20,712 16,504 27,837 18,748 16,994 15,824 45.67%
Tax -7,130 -6,844 -5,120 -8,957 -7,201 -5,540 -5,092 25.13%
NP 20,706 13,868 11,384 18,880 11,546 11,454 10,732 54.91%
-
NP to SH 21,162 14,606 11,744 17,930 9,032 11,404 11,332 51.58%
-
Tax Rate 25.61% 33.04% 31.02% 32.18% 38.41% 32.60% 32.18% -
Total Cost 265,384 274,966 254,256 231,662 203,721 162,400 122,812 67.06%
-
Net Worth 335,601 335,543 333,275 331,238 311,131 330,322 330,516 1.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 335,601 335,543 333,275 331,238 311,131 330,322 330,516 1.02%
NOSH 394,825 394,756 396,756 394,331 393,837 393,241 393,472 0.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.24% 4.80% 4.29% 7.54% 5.36% 6.59% 8.04% -
ROE 6.31% 4.35% 3.52% 5.41% 2.90% 3.45% 3.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.46 73.17 66.95 63.54 54.66 44.21 33.94 65.72%
EPS 5.36 3.70 2.96 4.54 2.29 2.90 2.88 51.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.84 0.84 0.79 0.84 0.84 0.79%
Adjusted Per Share Value based on latest NOSH - 394,623
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.86 37.21 34.23 32.28 27.74 22.40 17.21 66.07%
EPS 2.73 1.88 1.51 2.31 1.16 1.47 1.46 51.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4324 0.4323 0.4294 0.4268 0.4009 0.4256 0.4258 1.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.49 0.415 0.43 0.46 0.57 0.56 -
P/RPS 0.62 0.67 0.62 0.68 0.84 1.29 1.65 -47.89%
P/EPS 8.40 13.24 14.02 9.46 20.06 19.66 19.44 -42.81%
EY 11.91 7.55 7.13 10.57 4.99 5.09 5.14 75.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.49 0.51 0.58 0.68 0.67 -14.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 29/05/12 -
Price 0.48 0.475 0.535 0.41 0.45 0.51 0.57 -
P/RPS 0.66 0.65 0.80 0.65 0.82 1.15 1.68 -46.32%
P/EPS 8.96 12.84 18.07 9.02 19.62 17.59 19.79 -41.00%
EY 11.17 7.79 5.53 11.09 5.10 5.69 5.05 69.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.64 0.49 0.57 0.61 0.68 -12.13%

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