[MITRA] QoQ Annualized 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- 38.53%
YoY- 63.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 512,592 477,776 416,676 338,444 286,090 288,834 265,640 54.93%
PBT 66,298 65,426 57,424 40,295 27,837 20,712 16,504 152.48%
Tax -16,704 -16,890 -13,640 -11,642 -7,130 -6,844 -5,120 119.81%
NP 49,594 48,536 43,784 28,653 20,706 13,868 11,384 166.50%
-
NP to SH 50,165 49,014 43,712 29,317 21,162 14,606 11,744 163.03%
-
Tax Rate 25.20% 25.82% 23.75% 28.89% 25.61% 33.04% 31.02% -
Total Cost 462,997 429,240 372,892 309,791 265,384 274,966 254,256 49.06%
-
Net Worth 374,270 370,363 359,006 347,226 335,601 335,543 333,275 8.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 374,270 370,363 359,006 347,226 335,601 335,543 333,275 8.03%
NOSH 393,968 394,003 394,512 394,576 394,825 394,756 396,756 -0.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.68% 10.16% 10.51% 8.47% 7.24% 4.80% 4.29% -
ROE 13.40% 13.23% 12.18% 8.44% 6.31% 4.35% 3.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 130.11 121.26 105.62 85.77 72.46 73.17 66.95 55.66%
EPS 12.73 12.44 11.08 7.43 5.36 3.70 2.96 164.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.91 0.88 0.85 0.85 0.84 8.54%
Adjusted Per Share Value based on latest NOSH - 394,310
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.60 63.01 54.95 44.63 37.73 38.09 35.03 54.94%
EPS 6.62 6.46 5.76 3.87 2.79 1.93 1.55 163.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4936 0.4884 0.4734 0.4579 0.4426 0.4425 0.4395 8.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.955 0.85 0.59 0.505 0.45 0.49 0.415 -
P/RPS 0.73 0.70 0.56 0.59 0.62 0.67 0.62 11.49%
P/EPS 7.50 6.83 5.32 6.80 8.40 13.24 14.02 -34.07%
EY 13.33 14.64 18.78 14.71 11.91 7.55 7.13 51.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.65 0.57 0.53 0.58 0.49 61.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 28/02/14 27/11/13 27/08/13 28/05/13 -
Price 1.15 0.965 0.85 0.49 0.48 0.475 0.535 -
P/RPS 0.88 0.80 0.80 0.57 0.66 0.65 0.80 6.55%
P/EPS 9.03 7.76 7.67 6.59 8.96 12.84 18.07 -37.00%
EY 11.07 12.89 13.04 15.16 11.17 7.79 5.53 58.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.03 0.93 0.56 0.56 0.56 0.64 52.83%

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