[MITRA] YoY TTM 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- 38.39%
YoY- 50.81%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 939,417 750,500 508,318 303,659 224,840 285,618 400,638 15.24%
PBT 137,333 104,872 69,141 34,654 27,277 59,529 86,132 8.07%
Tax -36,871 -26,329 -18,823 -8,904 -7,782 -18,206 -21,037 9.79%
NP 100,462 78,543 50,318 25,750 19,495 41,323 65,095 7.49%
-
NP to SH 99,251 78,451 51,069 27,027 17,921 38,580 58,773 9.11%
-
Tax Rate 26.85% 25.11% 27.22% 25.69% 28.53% 30.58% 24.42% -
Total Cost 838,955 671,957 458,000 277,909 205,345 244,295 335,543 16.48%
-
Net Worth 0 461,993 0 334,112 313,659 316,042 240,483 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 32,087 19,700 7,886 - 19,738 14,425 12,216 17.44%
Div Payout % 32.33% 25.11% 15.44% - 110.14% 37.39% 20.79% -
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 0 461,993 0 334,112 313,659 316,042 240,483 -
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 10.69% 10.47% 9.90% 8.48% 8.67% 14.47% 16.25% -
ROE 0.00% 16.98% 0.00% 8.09% 5.71% 12.21% 24.44% -
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 140.73 118.59 129.05 77.25 56.63 72.30 333.19 -13.36%
EPS 14.87 12.40 12.96 6.88 4.51 9.77 48.88 -17.97%
DPS 4.81 3.11 2.00 0.00 5.00 3.65 10.00 -11.47%
NAPS 0.00 0.73 0.00 0.85 0.79 0.80 2.00 -
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 121.04 96.70 65.49 39.12 28.97 36.80 51.62 15.24%
EPS 12.79 10.11 6.58 3.48 2.31 4.97 7.57 9.12%
DPS 4.13 2.54 1.02 0.00 2.54 1.86 1.57 17.47%
NAPS 0.00 0.5952 0.00 0.4305 0.4041 0.4072 0.3098 -
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 0.97 0.87 0.74 0.58 0.81 0.57 0.15 36.45%
P/EPS 9.21 8.31 7.37 6.54 10.19 4.20 1.02 44.25%
EY 10.85 12.04 13.58 15.28 9.81 23.82 97.76 -30.65%
DY 3.51 3.02 2.09 0.00 10.87 8.91 20.00 -25.15%
P/NAPS 0.00 1.41 0.00 0.53 0.58 0.51 0.25 -
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 0.89 1.05 0.89 0.62 0.79 0.65 0.15 34.51%
P/EPS 8.41 10.00 8.87 6.98 9.97 4.81 1.04 41.63%
EY 11.89 10.00 11.27 14.32 10.03 20.78 95.84 -29.35%
DY 3.85 2.51 1.74 0.00 11.11 7.77 19.61 -23.74%
P/NAPS 0.00 1.70 0.00 0.56 0.57 0.59 0.26 -

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