[MITRA] YoY TTM 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- 8.47%
YoY- 63.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 966,171 861,694 520,204 338,443 250,543 261,831 331,868 19.47%
PBT 160,132 122,124 72,482 40,296 27,838 56,752 76,710 13.03%
Tax -38,866 -35,156 -19,197 -11,644 -8,957 -15,743 -20,477 11.26%
NP 121,266 86,968 53,285 28,652 18,881 41,009 56,233 13.65%
-
NP to SH 118,684 86,574 53,768 29,317 17,929 40,795 49,878 15.52%
-
Tax Rate 24.27% 28.79% 26.49% 28.90% 32.18% 27.74% 26.69% -
Total Cost 844,905 774,726 466,919 309,791 231,662 220,822 275,635 20.50%
-
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 7,886 - 19,738 14,425 15.04%
Div Payout % 28.20% 37.06% 36.64% 26.90% - 48.38% 28.92% -
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 12.55% 10.09% 10.24% 8.47% 7.54% 15.66% 16.94% -
ROE 19.27% 17.30% 13.78% 8.45% 5.41% 12.45% 20.75% -
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 144.35 134.27 132.03 85.83 63.49 66.33 276.08 -10.23%
EPS 17.73 13.49 13.65 7.43 4.54 10.33 41.49 -13.20%
DPS 5.00 5.00 5.00 2.00 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 124.48 111.02 67.02 43.61 32.28 33.73 42.76 19.47%
EPS 15.29 11.15 6.93 3.78 2.31 5.26 6.43 15.51%
DPS 4.31 4.13 2.54 1.02 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 0.87 0.89 0.74 0.59 0.68 0.71 0.20 27.73%
P/EPS 7.11 8.90 7.18 6.79 9.46 4.55 1.33 32.19%
EY 14.07 11.24 13.92 14.72 10.57 21.99 75.44 -24.39%
DY 3.97 4.17 5.10 3.96 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 0.87 0.86 1.26 0.57 0.65 0.86 0.32 18.12%
P/EPS 7.05 8.52 12.24 6.59 9.02 5.52 2.14 21.95%
EY 14.19 11.73 8.17 15.17 11.08 18.13 46.62 -17.96%
DY 4.00 4.35 2.99 4.08 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