[MITRA] YoY 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- 96.22%
YoY- 699.35%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 251,414 231,308 145,555 70,151 74,524 58,353 83,362 20.17%
PBT 34,580 33,918 17,010 10,522 5,565 17,709 22,168 7.68%
Tax -7,001 -8,045 -4,082 -1,926 -2,631 -6,422 -5,730 3.39%
NP 27,579 25,873 12,928 8,596 2,934 11,287 16,438 8.99%
-
NP to SH 26,902 25,821 13,117 8,569 1,072 11,259 15,920 9.12%
-
Tax Rate 20.25% 23.72% 24.00% 18.30% 47.28% 36.26% 25.85% -
Total Cost 223,835 205,435 132,627 61,555 71,590 47,066 66,924 22.26%
-
Net Worth 567,411 461,993 374,208 334,112 313,659 316,042 271,746 13.04%
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 567,411 461,993 374,208 334,112 313,659 316,042 271,746 13.04%
NOSH 667,543 642,110 393,903 393,073 397,037 395,052 120,241 33.03%
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% 11.19% 8.88% 12.25% 3.94% 19.34% 19.72% -
ROE 4.74% 5.59% 3.51% 2.56% 0.34% 3.56% 5.86% -
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 37.66 36.55 36.95 17.85 18.77 14.77 69.33 -9.66%
EPS 4.03 4.08 3.33 2.18 0.27 2.85 13.24 -17.96%
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 32.39 29.80 18.75 9.04 9.60 7.52 10.74 20.17%
EPS 3.47 3.33 1.69 1.10 0.14 1.45 2.05 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7311 0.5952 0.4821 0.4305 0.4041 0.4072 0.3501 13.04%
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 3.64 2.82 2.58 2.52 2.45 2.78 0.72 30.97%
P/EPS 34.00 25.25 28.68 20.64 170.37 14.39 3.78 44.16%
EY 2.94 3.96 3.49 4.84 0.59 6.95 26.48 -30.64%
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 3.32 3.39 3.11 2.69 2.40 3.18 0.74 28.39%
P/EPS 31.02 30.39 34.53 22.02 166.67 16.49 3.85 41.54%
EY 3.22 3.29 2.90 4.54 0.60 6.06 25.96 -29.35%
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