[MITRA] QoQ 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 338,443 303,659 308,032 283,567 250,543 224,840 208,669 37.92%
PBT 40,296 34,654 29,697 28,008 27,838 27,277 39,421 1.47%
Tax -11,644 -8,904 -9,609 -8,964 -8,957 -7,782 -11,573 0.40%
NP 28,652 25,750 20,088 19,044 18,881 19,495 27,848 1.91%
-
NP to SH 29,317 27,027 19,530 18,032 17,929 17,921 28,108 2.83%
-
Tax Rate 28.90% 25.69% 32.36% 32.01% 32.18% 28.53% 29.36% -
Total Cost 309,791 277,909 287,944 264,523 231,662 205,345 180,821 43.03%
-
Net Worth 346,993 334,112 334,409 333,275 331,483 313,659 330,131 3.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,886 - - - - 19,738 19,738 -45.66%
Div Payout % 26.90% - - - - 110.14% 70.22% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 346,993 334,112 334,409 333,275 331,483 313,659 330,131 3.36%
NOSH 394,310 393,073 393,423 396,756 394,623 397,037 393,013 0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.47% 8.48% 6.52% 6.72% 7.54% 8.67% 13.35% -
ROE 8.45% 8.09% 5.84% 5.41% 5.41% 5.71% 8.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.83 77.25 78.30 71.47 63.49 56.63 53.09 37.62%
EPS 7.43 6.88 4.96 4.54 4.54 4.51 7.15 2.58%
DPS 2.00 0.00 0.00 0.00 0.00 5.00 5.00 -45.62%
NAPS 0.88 0.85 0.85 0.84 0.84 0.79 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 396,756
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.61 39.12 39.69 36.54 32.28 28.97 26.89 37.91%
EPS 3.78 3.48 2.52 2.32 2.31 2.31 3.62 2.91%
DPS 1.02 0.00 0.00 0.00 0.00 2.54 2.54 -45.47%
NAPS 0.4471 0.4305 0.4309 0.4294 0.4271 0.4041 0.4253 3.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.505 0.45 0.49 0.415 0.43 0.46 0.57 -
P/RPS 0.59 0.58 0.63 0.58 0.68 0.81 1.07 -32.68%
P/EPS 6.79 6.54 9.87 9.13 9.46 10.19 7.97 -10.10%
EY 14.72 15.28 10.13 10.95 10.57 9.81 12.55 11.18%
DY 3.96 0.00 0.00 0.00 0.00 10.87 8.77 -41.05%
P/NAPS 0.57 0.53 0.58 0.49 0.51 0.58 0.68 -11.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 27/08/13 28/05/13 26/02/13 26/11/12 27/08/12 -
Price 0.49 0.48 0.475 0.535 0.41 0.45 0.51 -
P/RPS 0.57 0.62 0.61 0.75 0.65 0.79 0.96 -29.28%
P/EPS 6.59 6.98 9.57 11.77 9.02 9.97 7.13 -5.10%
EY 15.17 14.32 10.45 8.50 11.08 10.03 14.02 5.38%
DY 4.08 0.00 0.00 0.00 0.00 11.11 9.80 -44.15%
P/NAPS 0.56 0.56 0.56 0.64 0.49 0.57 0.61 -5.52%

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