[MITRA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.57%
YoY- -46.6%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 902,713 570,508 376,202 283,567 215,844 346,956 355,741 16.77%
PBT 128,651 75,594 50,526 28,008 46,742 76,831 72,249 10.08%
Tax -37,051 -19,456 -13,774 -8,964 -13,219 -20,495 -17,989 12.78%
NP 91,600 56,138 36,752 19,044 33,523 56,336 54,260 9.11%
-
NP to SH 91,635 56,234 37,309 18,032 33,769 50,801 48,839 11.04%
-
Tax Rate 28.80% 25.74% 27.26% 32.01% 28.28% 26.68% 24.90% -
Total Cost 811,113 514,370 339,450 264,523 182,321 290,620 301,481 17.91%
-
Net Worth 519,046 393,970 359,006 333,275 330,516 247,713 255,487 12.52%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 32,087 19,700 7,886 - 19,738 14,425 12,216 17.44%
Div Payout % 35.02% 35.03% 21.14% - 58.45% 28.40% 25.01% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 519,046 393,970 359,006 333,275 330,516 247,713 255,487 12.52%
NOSH 640,798 393,970 394,512 396,756 393,472 123,856 121,084 31.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.15% 9.84% 9.77% 6.72% 15.53% 16.24% 15.25% -
ROE 17.65% 14.27% 10.39% 5.41% 10.22% 20.51% 19.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 140.87 144.81 95.36 71.47 54.86 280.13 293.80 -11.52%
EPS 14.30 14.27 9.46 4.54 8.58 41.02 40.33 -15.85%
DPS 5.01 5.00 2.00 0.00 5.02 11.65 10.09 -11.00%
NAPS 0.81 1.00 0.91 0.84 0.84 2.00 2.11 -14.73%
Adjusted Per Share Value based on latest NOSH - 396,756
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.31 73.50 48.47 36.54 27.81 44.70 45.83 16.77%
EPS 11.81 7.25 4.81 2.32 4.35 6.55 6.29 11.06%
DPS 4.13 2.54 1.02 0.00 2.54 1.86 1.57 17.47%
NAPS 0.6687 0.5076 0.4625 0.4294 0.4258 0.3192 0.3292 12.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.23 1.70 0.59 0.415 0.56 1.01 0.48 -
P/RPS 0.87 1.17 0.62 0.58 1.02 0.36 0.16 32.57%
P/EPS 8.60 11.91 6.24 9.13 6.53 2.46 1.19 39.00%
EY 11.63 8.40 16.03 10.95 15.33 40.61 84.03 -28.05%
DY 4.07 2.94 3.39 0.00 8.96 11.53 21.02 -23.92%
P/NAPS 1.52 1.70 0.65 0.49 0.67 0.51 0.23 36.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 -
Price 1.33 1.88 0.85 0.535 0.57 1.07 0.48 -
P/RPS 0.94 1.30 0.89 0.75 1.04 0.38 0.16 34.29%
P/EPS 9.30 13.17 8.99 11.77 6.64 2.61 1.19 40.82%
EY 10.75 7.59 11.13 8.50 15.06 38.33 84.03 -28.99%
DY 3.76 2.66 2.35 0.00 8.80 10.88 21.02 -24.91%
P/NAPS 1.64 1.88 0.93 0.64 0.68 0.54 0.23 38.69%

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