[MITRA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 38.53%
YoY- 63.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 966,171 861,694 520,205 338,444 250,542 261,832 331,868 19.47%
PBT 160,132 122,126 72,483 40,295 27,837 56,752 76,711 13.03%
Tax -38,866 -35,156 -19,198 -11,642 -8,957 -15,743 -20,478 11.25%
NP 121,266 86,970 53,285 28,653 18,880 41,009 56,233 13.65%
-
NP to SH 118,684 86,576 53,769 29,317 17,930 40,797 49,877 15.52%
-
Tax Rate 24.27% 28.79% 26.49% 28.89% 32.18% 27.74% 26.69% -
Total Cost 844,905 774,724 466,920 309,791 231,662 220,823 275,635 20.50%
-
Net Worth 603,196 487,335 390,320 347,226 331,238 320,641 140,849 27.40%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 32,782 31,239 19,713 - - 19,315 14,446 14.62%
Div Payout % 27.62% 36.08% 36.66% - - 47.35% 28.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 603,196 487,335 390,320 347,226 331,238 320,641 140,849 27.40%
NOSH 655,648 624,789 394,262 394,576 394,331 386,315 120,384 32.60%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.55% 10.09% 10.24% 8.47% 7.54% 15.66% 16.94% -
ROE 19.68% 17.77% 13.78% 8.44% 5.41% 12.72% 35.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 147.36 137.92 131.94 85.77 63.54 67.78 275.67 -9.90%
EPS 18.10 13.85 9.10 7.43 4.54 10.56 12.91 5.78%
DPS 5.00 5.00 5.00 0.00 0.00 5.00 12.00 -13.56%
NAPS 0.92 0.78 0.99 0.88 0.84 0.83 1.17 -3.92%
Adjusted Per Share Value based on latest NOSH - 394,310
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 124.48 111.02 67.02 43.61 32.28 33.73 42.76 19.47%
EPS 15.29 11.15 6.93 3.78 2.31 5.26 6.43 15.51%
DPS 4.22 4.02 2.54 0.00 0.00 2.49 1.86 14.61%
NAPS 0.7772 0.6279 0.5029 0.4474 0.4268 0.4131 0.1815 27.40%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.26 1.20 0.98 0.505 0.43 0.47 0.55 -
P/RPS 0.86 0.87 0.74 0.59 0.68 0.69 0.20 27.49%
P/EPS 6.96 8.66 7.19 6.80 9.46 4.45 1.33 31.72%
EY 14.37 11.55 13.92 14.71 10.57 22.47 75.33 -24.10%
DY 3.97 4.17 5.10 0.00 0.00 10.64 21.82 -24.70%
P/NAPS 1.37 1.54 0.99 0.57 0.51 0.57 0.47 19.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 1.25 1.15 1.67 0.49 0.41 0.57 0.89 -
P/RPS 0.85 0.83 1.27 0.57 0.65 0.84 0.32 17.66%
P/EPS 6.91 8.30 12.25 6.59 9.02 5.40 2.15 21.45%
EY 14.48 12.05 8.17 15.16 11.09 18.53 46.55 -17.67%
DY 4.00 4.35 2.99 0.00 0.00 8.77 13.48 -18.31%
P/NAPS 1.36 1.47 1.69 0.56 0.49 0.69 0.76 10.17%

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