[MITRA] QoQ TTM 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- 8.31%
YoY- -30.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 376,202 338,443 303,659 308,032 283,567 250,543 224,840 40.98%
PBT 50,526 40,296 34,654 29,697 28,008 27,838 27,277 50.88%
Tax -13,774 -11,644 -8,904 -9,609 -8,964 -8,957 -7,782 46.37%
NP 36,752 28,652 25,750 20,088 19,044 18,881 19,495 52.66%
-
NP to SH 37,309 29,317 27,027 19,530 18,032 17,929 17,921 63.11%
-
Tax Rate 27.26% 28.90% 25.69% 32.36% 32.01% 32.18% 28.53% -
Total Cost 339,450 309,791 277,909 287,944 264,523 231,662 205,345 39.84%
-
Net Worth 359,006 346,993 334,112 334,409 333,275 331,483 313,659 9.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,886 7,886 - - - - 19,738 -45.78%
Div Payout % 21.14% 26.90% - - - - 110.14% -
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 359,006 346,993 334,112 334,409 333,275 331,483 313,659 9.42%
NOSH 394,512 394,310 393,073 393,423 396,756 394,623 397,037 -0.42%
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 9.77% 8.47% 8.48% 6.52% 6.72% 7.54% 8.67% -
ROE 10.39% 8.45% 8.09% 5.84% 5.41% 5.41% 5.71% -
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 95.36 85.83 77.25 78.30 71.47 63.49 56.63 41.58%
EPS 9.46 7.43 6.88 4.96 4.54 4.54 4.51 63.93%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 5.00 -45.74%
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 48.47 43.61 39.12 39.69 36.54 32.28 28.97 40.97%
EPS 4.81 3.78 3.48 2.52 2.32 2.31 2.31 63.13%
DPS 1.02 1.02 0.00 0.00 0.00 0.00 2.54 -45.59%
NAPS 0.4625 0.4471 0.4305 0.4309 0.4294 0.4271 0.4041 9.42%
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 0.62 0.59 0.58 0.63 0.58 0.68 0.81 -16.33%
P/EPS 6.24 6.79 6.54 9.87 9.13 9.46 10.19 -27.90%
EY 16.03 14.72 15.28 10.13 10.95 10.57 9.81 38.77%
DY 3.39 3.96 0.00 0.00 0.00 0.00 10.87 -54.04%
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 0.89 0.57 0.62 0.61 0.75 0.65 0.79 8.27%
P/EPS 8.99 6.59 6.98 9.57 11.77 9.02 9.97 -6.67%
EY 11.13 15.17 14.32 10.45 8.50 11.08 10.03 7.19%
DY 2.35 4.08 0.00 0.00 0.00 0.00 11.11 -64.53%
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