[MITRA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -20.8%
YoY- -77.15%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 848,141 512,592 286,090 215,268 264,592 326,257 227,202 24.53%
PBT 111,500 66,298 27,837 18,748 58,049 80,957 46,881 15.52%
Tax -28,226 -16,704 -7,130 -7,201 -17,816 -20,845 -12,905 13.92%
NP 83,273 49,594 20,706 11,546 40,233 60,112 33,976 16.10%
-
NP to SH 83,077 50,165 21,162 9,032 39,532 54,593 31,172 17.73%
-
Tax Rate 25.31% 25.20% 25.61% 38.41% 30.69% 25.75% 27.53% -
Total Cost 764,868 462,997 265,384 203,721 224,358 266,145 193,226 25.75%
-
Net Worth 461,993 374,270 335,601 311,131 306,846 273,774 240,647 11.47%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 461,993 374,270 335,601 311,131 306,846 273,774 240,647 11.47%
NOSH 642,110 393,968 394,825 393,837 383,557 121,139 124,688 31.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.82% 9.68% 7.24% 5.36% 15.21% 18.42% 14.95% -
ROE 17.98% 13.40% 6.31% 2.90% 12.88% 19.94% 12.95% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 134.02 130.11 72.46 54.66 68.98 269.32 182.22 -4.98%
EPS 13.41 12.73 5.36 2.29 10.31 45.07 25.00 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.95 0.85 0.79 0.80 2.26 1.93 -14.95%
Adjusted Per Share Value based on latest NOSH - 397,037
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 109.28 66.04 36.86 27.74 34.09 42.04 29.27 24.54%
EPS 10.70 6.46 2.73 1.16 5.09 7.03 4.02 17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.4822 0.4324 0.4009 0.3953 0.3527 0.3101 11.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.03 0.955 0.45 0.46 0.41 0.50 0.24 -
P/RPS 0.77 0.73 0.62 0.84 0.59 0.19 0.13 34.49%
P/EPS 7.85 7.50 8.40 20.06 3.98 1.11 0.96 41.91%
EY 12.74 13.33 11.91 4.99 25.14 90.13 104.17 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.01 0.53 0.58 0.51 0.22 0.12 50.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 29/11/10 26/11/09 -
Price 1.24 1.15 0.48 0.45 0.47 0.51 0.25 -
P/RPS 0.93 0.88 0.66 0.82 0.68 0.19 0.14 37.08%
P/EPS 9.45 9.03 8.96 19.62 4.56 1.13 1.00 45.37%
EY 10.59 11.07 11.17 5.10 21.93 88.37 100.00 -31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 0.56 0.57 0.59 0.23 0.13 53.46%

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