[MITRA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.24%
YoY- -53.55%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 750,500 508,318 303,659 224,840 285,618 400,638 216,938 22.96%
PBT 104,872 69,141 34,654 27,277 59,529 86,132 35,811 19.60%
Tax -26,329 -18,823 -8,904 -7,782 -18,206 -21,037 -10,407 16.72%
NP 78,543 50,318 25,750 19,495 41,323 65,095 25,404 20.68%
-
NP to SH 78,451 51,069 27,027 17,921 38,580 58,773 23,274 22.43%
-
Tax Rate 25.11% 27.22% 25.69% 28.53% 30.58% 24.42% 29.06% -
Total Cost 671,957 458,000 277,909 205,345 244,295 335,543 191,534 23.25%
-
Net Worth 461,993 0 334,112 313,659 316,042 240,483 239,556 11.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,700 7,886 - 19,738 14,425 12,216 - -
Div Payout % 25.11% 15.44% - 110.14% 37.39% 20.79% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 461,993 0 334,112 313,659 316,042 240,483 239,556 11.56%
NOSH 642,110 393,903 393,073 397,037 395,052 120,241 124,122 31.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.47% 9.90% 8.48% 8.67% 14.47% 16.25% 11.71% -
ROE 16.98% 0.00% 8.09% 5.71% 12.21% 24.44% 9.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 118.59 129.05 77.25 56.63 72.30 333.19 174.78 -6.25%
EPS 12.40 12.96 6.88 4.51 9.77 48.88 18.75 -6.65%
DPS 3.11 2.00 0.00 5.00 3.65 10.00 0.00 -
NAPS 0.73 0.00 0.85 0.79 0.80 2.00 1.93 -14.95%
Adjusted Per Share Value based on latest NOSH - 397,037
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 96.70 65.49 39.12 28.97 36.80 51.62 27.95 22.97%
EPS 10.11 6.58 3.48 2.31 4.97 7.57 3.00 22.43%
DPS 2.54 1.02 0.00 2.54 1.86 1.57 0.00 -
NAPS 0.5952 0.00 0.4305 0.4041 0.4072 0.3098 0.3086 11.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.03 0.955 0.45 0.46 0.41 0.50 0.24 -
P/RPS 0.87 0.74 0.58 0.81 0.57 0.15 0.14 35.57%
P/EPS 8.31 7.37 6.54 10.19 4.20 1.02 1.28 36.56%
EY 12.04 13.58 15.28 9.81 23.82 97.76 78.13 -26.76%
DY 3.02 2.09 0.00 10.87 8.91 20.00 0.00 -
P/NAPS 1.41 0.00 0.53 0.58 0.51 0.25 0.12 50.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 29/11/10 26/11/09 -
Price 1.24 1.15 0.48 0.45 0.47 0.51 0.25 -
P/RPS 1.05 0.89 0.62 0.79 0.65 0.15 0.14 39.88%
P/EPS 10.00 8.87 6.98 9.97 4.81 1.04 1.33 39.94%
EY 10.00 11.27 14.32 10.03 20.78 95.84 75.00 -28.51%
DY 2.51 1.74 0.00 11.11 7.77 19.61 0.00 -
P/NAPS 1.70 0.00 0.56 0.57 0.59 0.26 0.13 53.46%

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