[MITRA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.34%
YoY- 134.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 692,462 636,106 384,444 214,568 161,451 198,444 244,693 18.91%
PBT 97,322 83,625 49,724 20,878 14,061 43,537 60,718 8.17%
Tax -21,374 -21,170 -12,528 -5,348 -5,401 -13,362 -15,634 5.34%
NP 75,948 62,455 37,196 15,530 8,660 30,175 45,084 9.07%
-
NP to SH 74,984 62,308 37,624 15,872 6,774 29,649 40,945 10.59%
-
Tax Rate 21.96% 25.32% 25.20% 25.62% 38.41% 30.69% 25.75% -
Total Cost 616,514 573,651 347,248 199,038 152,791 168,269 199,609 20.65%
-
Net Worth 553,748 461,993 374,270 335,602 311,131 306,846 273,774 12.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 553,748 461,993 374,270 335,602 311,131 306,846 273,774 12.44%
NOSH 651,468 642,110 393,968 394,825 393,837 383,557 121,139 32.32%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.97% 9.82% 9.68% 7.24% 5.36% 15.21% 18.42% -
ROE 13.54% 13.49% 10.05% 4.73% 2.18% 9.66% 14.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 106.29 100.51 97.58 54.34 40.99 51.74 201.99 -10.13%
EPS 11.51 10.06 9.55 4.02 1.72 7.73 33.80 -16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.73 0.95 0.85 0.79 0.80 2.26 -15.02%
Adjusted Per Share Value based on latest NOSH - 393,073
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 89.22 81.96 49.53 27.65 20.80 25.57 31.53 18.91%
EPS 9.66 8.03 4.85 2.04 0.87 3.82 5.28 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7135 0.5952 0.4822 0.4324 0.4009 0.3953 0.3527 12.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.37 1.03 0.955 0.45 0.46 0.41 0.50 -
P/RPS 1.29 1.02 0.98 0.83 1.12 0.79 0.25 31.42%
P/EPS 11.90 10.46 10.00 11.19 26.74 5.30 1.48 41.49%
EY 8.40 9.56 10.00 8.93 3.74 18.85 67.60 -29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.41 1.01 0.53 0.58 0.51 0.22 39.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 29/11/10 -
Price 1.25 1.24 1.15 0.48 0.45 0.47 0.51 -
P/RPS 1.18 1.23 1.18 0.88 1.10 0.91 0.25 29.48%
P/EPS 10.86 12.59 12.04 11.94 26.16 6.08 1.51 38.89%
EY 9.21 7.94 8.30 8.38 3.82 16.45 66.27 -28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.70 1.21 0.56 0.57 0.59 0.23 36.18%

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