[MITRA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 940.58%
YoY- 0.07%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 246,955 135,761 123,875 89,091 63,388 87,175 155,945 7.95%
PBT 40,011 22,759 19,416 13,776 13,215 15,992 25,414 7.85%
Tax -15,497 -6,670 -6,293 -3,556 -2,381 -4,844 -5,404 19.18%
NP 24,514 16,089 13,123 10,220 10,834 11,148 20,010 3.43%
-
NP to SH 24,267 16,144 13,446 11,155 11,147 8,932 17,827 5.27%
-
Tax Rate 38.73% 29.31% 32.41% 25.81% 18.02% 30.29% 21.26% -
Total Cost 222,441 119,672 110,752 78,871 52,554 76,027 135,935 8.55%
-
Net Worth 500,562 390,069 346,993 331,483 327,655 240,418 251,658 12.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32,087 19,700 - - 19,738 14,425 12,216 17.45%
Div Payout % 132.23% 122.03% - - 177.07% 161.50% 68.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 500,562 390,069 346,993 331,483 327,655 240,418 251,658 12.13%
NOSH 641,746 394,009 394,310 394,623 394,765 120,209 122,164 31.83%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.93% 11.85% 10.59% 11.47% 17.09% 12.79% 12.83% -
ROE 4.85% 4.14% 3.88% 3.37% 3.40% 3.72% 7.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.48 34.46 31.42 22.58 16.06 72.52 127.65 -18.10%
EPS 3.78 2.73 3.41 2.83 2.83 2.26 14.60 -20.15%
DPS 5.00 5.00 0.00 0.00 5.00 12.00 10.00 -10.90%
NAPS 0.78 0.99 0.88 0.84 0.83 2.00 2.06 -14.93%
Adjusted Per Share Value based on latest NOSH - 394,623
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.82 17.49 15.96 11.48 8.17 11.23 20.09 7.96%
EPS 3.13 2.08 1.73 1.44 1.44 1.15 2.30 5.26%
DPS 4.13 2.54 0.00 0.00 2.54 1.86 1.57 17.48%
NAPS 0.6449 0.5026 0.4471 0.4271 0.4222 0.3098 0.3242 12.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.20 0.98 0.505 0.43 0.47 0.55 0.25 -
P/RPS 3.12 2.84 1.61 1.90 2.93 0.76 0.20 58.03%
P/EPS 31.73 23.92 14.81 15.21 16.64 7.40 1.71 62.67%
EY 3.15 4.18 6.75 6.57 6.01 13.51 58.37 -38.51%
DY 4.17 5.10 0.00 0.00 10.64 21.82 40.00 -31.38%
P/NAPS 1.54 0.99 0.57 0.51 0.57 0.28 0.12 52.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 23/02/10 -
Price 1.15 1.67 0.49 0.41 0.57 0.89 0.30 -
P/RPS 2.99 4.85 1.56 1.82 3.55 1.23 0.24 52.22%
P/EPS 30.41 40.76 14.37 14.50 20.19 11.98 2.06 56.59%
EY 3.29 2.45 6.96 6.89 4.95 8.35 48.64 -36.15%
DY 4.35 2.99 0.00 0.00 8.77 13.48 33.33 -28.76%
P/NAPS 1.47 1.69 0.56 0.49 0.69 0.45 0.15 46.26%

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