[MITRA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.5%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 781,968 617,892 416,676 265,640 133,544 317,492 257,140 20.34%
PBT 95,980 69,872 57,424 16,504 15,824 55,864 55,380 9.58%
Tax -22,256 -14,676 -13,640 -5,120 -5,092 -15,188 -15,116 6.65%
NP 73,724 55,196 43,784 11,384 10,732 40,676 40,264 10.59%
-
NP to SH 73,820 53,576 43,712 11,744 11,332 39,436 35,744 12.83%
-
Tax Rate 23.19% 21.00% 23.75% 31.02% 32.18% 27.19% 27.30% -
Total Cost 708,244 562,696 372,892 254,256 122,812 276,816 216,876 21.78%
-
Net Worth 519,046 393,970 359,006 333,275 330,516 294,779 255,487 12.52%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 519,046 393,970 359,006 333,275 330,516 294,779 255,487 12.52%
NOSH 640,798 393,970 394,512 396,756 393,472 123,856 121,084 31.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.43% 8.93% 10.51% 4.29% 8.04% 12.81% 15.66% -
ROE 14.22% 13.60% 12.18% 3.52% 3.43% 13.38% 13.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 122.03 156.84 105.62 66.95 33.94 256.34 212.36 -8.81%
EPS 11.52 9.04 11.08 2.96 2.88 31.84 29.52 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.00 0.91 0.84 0.84 2.38 2.11 -14.73%
Adjusted Per Share Value based on latest NOSH - 396,756
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 100.75 79.61 53.69 34.23 17.21 40.91 33.13 20.34%
EPS 9.51 6.90 5.63 1.51 1.46 5.08 4.61 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6687 0.5076 0.4625 0.4294 0.4258 0.3798 0.3292 12.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.23 1.70 0.59 0.415 0.56 1.01 0.48 -
P/RPS 1.01 1.08 0.56 0.62 1.65 0.39 0.23 27.93%
P/EPS 10.68 12.50 5.32 14.02 19.44 3.17 1.63 36.75%
EY 9.37 8.00 18.78 7.13 5.14 31.52 61.50 -26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.70 0.65 0.49 0.67 0.42 0.23 36.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 -
Price 1.33 1.88 0.85 0.535 0.57 1.07 0.48 -
P/RPS 1.09 1.20 0.80 0.80 1.68 0.42 0.23 29.57%
P/EPS 11.55 13.82 7.67 18.07 19.79 3.36 1.63 38.54%
EY 8.66 7.23 13.04 5.53 5.05 29.76 61.50 -27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.88 0.93 0.64 0.68 0.45 0.23 38.69%

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