[MITRA] QoQ 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 508,318 432,914 376,202 338,443 303,659 308,032 283,567 47.51%
PBT 69,141 62,653 50,526 40,296 34,654 29,697 28,008 82.55%
Tax -18,823 -16,667 -13,774 -11,644 -8,904 -9,609 -8,964 63.90%
NP 50,318 45,986 36,752 28,652 25,750 20,088 19,044 91.00%
-
NP to SH 51,069 46,521 37,309 29,317 27,027 19,530 18,032 100.04%
-
Tax Rate 27.22% 26.60% 27.26% 28.90% 25.69% 32.36% 32.01% -
Total Cost 458,000 386,928 339,450 309,791 277,909 287,944 264,523 44.14%
-
Net Worth 0 369,978 359,006 346,993 334,112 334,409 333,275 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,886 7,886 7,886 7,886 - - - -
Div Payout % 15.44% 16.95% 21.14% 26.90% - - - -
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 0 369,978 359,006 346,993 334,112 334,409 333,275 -
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 9.90% 10.62% 9.77% 8.47% 8.48% 6.52% 6.72% -
ROE 0.00% 12.57% 10.39% 8.45% 8.09% 5.84% 5.41% -
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 129.05 109.99 95.36 85.83 77.25 78.30 71.47 48.22%
EPS 12.96 11.82 9.46 7.43 6.88 4.96 4.54 101.10%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 0.94 0.91 0.88 0.85 0.85 0.84 -
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 65.49 55.78 48.47 43.61 39.12 39.69 36.54 47.49%
EPS 6.58 5.99 4.81 3.78 3.48 2.52 2.32 100.23%
DPS 1.02 1.02 1.02 1.02 0.00 0.00 0.00 -
NAPS 0.00 0.4767 0.4625 0.4471 0.4305 0.4309 0.4294 -
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 0.74 0.77 0.62 0.59 0.58 0.63 0.58 17.61%
P/EPS 7.37 7.19 6.24 6.79 6.54 9.87 9.13 -13.29%
EY 13.58 13.91 16.03 14.72 15.28 10.13 10.95 15.41%
DY 2.09 2.35 3.39 3.96 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.65 0.57 0.53 0.58 0.49 -
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 0.89 0.88 0.89 0.57 0.62 0.61 0.75 12.07%
P/EPS 8.87 8.16 8.99 6.59 6.98 9.57 11.77 -17.17%
EY 11.27 12.25 11.13 15.17 14.32 10.45 8.50 20.66%
DY 1.74 2.07 2.35 4.08 0.00 0.00 0.00 -
P/NAPS 0.00 1.03 0.93 0.56 0.56 0.56 0.64 -

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