[MITRA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.91%
YoY- 20.54%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 273,709 246,955 135,761 123,875 89,091 63,388 87,175 20.98%
PBT 62,810 40,011 22,759 19,416 13,776 13,215 15,992 25.58%
Tax -17,492 -15,497 -6,670 -6,293 -3,556 -2,381 -4,844 23.83%
NP 45,318 24,514 16,089 13,123 10,220 10,834 11,148 26.30%
-
NP to SH 43,700 24,267 16,144 13,446 11,155 11,147 8,932 30.26%
-
Tax Rate 27.85% 38.73% 29.31% 32.41% 25.81% 18.02% 30.29% -
Total Cost 228,391 222,441 119,672 110,752 78,871 52,554 76,027 20.10%
-
Net Worth 615,767 500,562 390,069 346,993 331,483 327,655 240,418 16.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 33,465 32,087 19,700 - - 19,738 14,425 15.04%
Div Payout % 76.58% 132.23% 122.03% - - 177.07% 161.50% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 615,767 500,562 390,069 346,993 331,483 327,655 240,418 16.95%
NOSH 669,312 641,746 394,009 394,310 394,623 394,765 120,209 33.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.56% 9.93% 11.85% 10.59% 11.47% 17.09% 12.79% -
ROE 7.10% 4.85% 4.14% 3.88% 3.37% 3.40% 3.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.89 38.48 34.46 31.42 22.58 16.06 72.52 -9.09%
EPS 6.53 3.78 2.73 3.41 2.83 2.83 2.26 19.32%
DPS 5.00 5.00 5.00 0.00 0.00 5.00 12.00 -13.56%
NAPS 0.92 0.78 0.99 0.88 0.84 0.83 2.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 394,310
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.27 31.82 17.49 15.96 11.48 8.17 11.23 20.99%
EPS 5.63 3.13 2.08 1.73 1.44 1.44 1.15 30.27%
DPS 4.31 4.13 2.54 0.00 0.00 2.54 1.86 15.01%
NAPS 0.7934 0.6449 0.5026 0.4471 0.4271 0.4222 0.3098 16.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.26 1.20 0.98 0.505 0.43 0.47 0.55 -
P/RPS 3.08 3.12 2.84 1.61 1.90 2.93 0.76 26.24%
P/EPS 19.30 31.73 23.92 14.81 15.21 16.64 7.40 17.30%
EY 5.18 3.15 4.18 6.75 6.57 6.01 13.51 -14.75%
DY 3.97 4.17 5.10 0.00 0.00 10.64 21.82 -24.70%
P/NAPS 1.37 1.54 0.99 0.57 0.51 0.57 0.28 30.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 1.25 1.15 1.67 0.49 0.41 0.57 0.89 -
P/RPS 3.06 2.99 4.85 1.56 1.82 3.55 1.23 16.38%
P/EPS 19.15 30.41 40.76 14.37 14.50 20.19 11.98 8.12%
EY 5.22 3.29 2.45 6.96 6.89 4.95 8.35 -7.52%
DY 4.00 4.35 2.99 0.00 0.00 8.77 13.48 -18.31%
P/NAPS 1.36 1.47 1.69 0.56 0.49 0.69 0.45 20.22%

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