[MITRA] QoQ 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- 56.91%
YoY- 20.54%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 145,555 134,719 104,169 123,875 70,151 78,007 66,410 68.65%
PBT 17,010 18,357 14,356 19,416 10,522 6,230 4,126 156.88%
Tax -4,082 -5,035 -3,410 -6,293 -1,926 -2,142 -1,280 116.50%
NP 12,928 13,322 10,946 13,123 8,596 4,088 2,846 174.02%
-
NP to SH 13,117 13,579 10,928 13,446 8,569 4,367 2,936 171.01%
-
Tax Rate 24.00% 27.43% 23.75% 32.41% 18.30% 34.38% 31.02% -
Total Cost 132,627 121,397 93,223 110,752 61,555 73,919 63,564 63.21%
-
Net Worth 374,208 369,978 359,006 346,993 334,112 334,409 333,275 8.02%
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 374,208 369,978 359,006 346,993 334,112 334,409 333,275 8.02%
NOSH 393,903 393,594 394,512 394,310 393,073 393,423 396,756 -0.47%
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 8.88% 9.89% 10.51% 10.59% 12.25% 5.24% 4.29% -
ROE 3.51% 3.67% 3.04% 3.88% 2.56% 1.31% 0.88% -
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 36.95 34.23 26.40 31.42 17.85 19.83 16.74 69.44%
EPS 3.33 3.45 2.77 3.41 2.18 1.11 0.74 172.31%
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 18.75 17.36 13.42 15.96 9.04 10.05 8.56 68.58%
EPS 1.69 1.75 1.41 1.73 1.10 0.56 0.38 170.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4821 0.4767 0.4625 0.4471 0.4305 0.4309 0.4294 8.01%
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 2.58 2.48 2.23 1.61 2.52 2.47 2.48 2.66%
P/EPS 28.68 24.64 21.30 14.81 20.64 44.14 56.08 -36.02%
EY 3.49 4.06 4.69 6.75 4.84 2.27 1.78 56.58%
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 3.11 2.82 3.22 1.56 2.69 2.40 3.20 -1.88%
P/EPS 34.53 27.97 30.69 14.37 22.02 42.79 72.30 -38.87%
EY 2.90 3.58 3.26 6.96 4.54 2.34 1.38 63.98%
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