[MITRA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -72.22%
YoY- -71.26%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 617,892 416,676 265,640 133,544 317,492 257,140 139,564 28.12%
PBT 69,872 57,424 16,504 15,824 55,864 55,380 8,684 41.53%
Tax -14,676 -13,640 -5,120 -5,092 -15,188 -15,116 -3,496 26.99%
NP 55,196 43,784 11,384 10,732 40,676 40,264 5,188 48.27%
-
NP to SH 53,576 43,712 11,744 11,332 39,436 35,744 5,208 47.44%
-
Tax Rate 21.00% 23.75% 31.02% 32.18% 27.19% 27.30% 40.26% -
Total Cost 562,696 372,892 254,256 122,812 276,816 216,876 134,376 26.94%
-
Net Worth 393,970 359,006 333,275 330,516 294,779 255,487 214,893 10.62%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 393,970 359,006 333,275 330,516 294,779 255,487 214,893 10.62%
NOSH 393,970 394,512 396,756 393,472 123,856 121,084 126,407 20.84%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.93% 10.51% 4.29% 8.04% 12.81% 15.66% 3.72% -
ROE 13.60% 12.18% 3.52% 3.43% 13.38% 13.99% 2.42% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 156.84 105.62 66.95 33.94 256.34 212.36 110.41 6.02%
EPS 9.04 11.08 2.96 2.88 31.84 29.52 4.12 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.84 0.84 2.38 2.11 1.70 -8.46%
Adjusted Per Share Value based on latest NOSH - 393,472
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 79.61 53.69 34.23 17.21 40.91 33.13 17.98 28.12%
EPS 6.90 5.63 1.51 1.46 5.08 4.61 0.67 47.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.4625 0.4294 0.4258 0.3798 0.3292 0.2769 10.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.70 0.59 0.415 0.56 1.01 0.48 0.22 -
P/RPS 1.08 0.56 0.62 1.65 0.39 0.23 0.20 32.43%
P/EPS 12.50 5.32 14.02 19.44 3.17 1.63 5.34 15.22%
EY 8.00 18.78 7.13 5.14 31.52 61.50 18.73 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.65 0.49 0.67 0.42 0.23 0.13 53.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 28/05/09 -
Price 1.88 0.85 0.535 0.57 1.07 0.48 0.20 -
P/RPS 1.20 0.80 0.80 1.68 0.42 0.23 0.18 37.16%
P/EPS 13.82 7.67 18.07 19.79 3.36 1.63 4.85 19.05%
EY 7.23 13.04 5.53 5.05 29.76 61.50 20.60 -16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.93 0.64 0.68 0.45 0.23 0.12 58.15%

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