[MITRA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.37%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 882,096 780,078 477,776 288,834 173,854 280,180 322,662 18.23%
PBT 125,484 96,822 65,426 20,712 16,994 51,656 77,100 8.44%
Tax -28,746 -23,658 -16,890 -6,844 -5,540 -13,878 -19,808 6.39%
NP 96,738 73,164 48,536 13,868 11,454 37,778 57,292 9.11%
-
NP to SH 96,164 72,974 49,014 14,606 11,404 36,782 50,050 11.48%
-
Tax Rate 22.91% 24.43% 25.82% 33.04% 32.60% 26.87% 25.69% -
Total Cost 785,358 706,914 429,240 274,966 162,400 242,402 265,370 19.80%
-
Net Worth 552,814 397,895 370,363 335,543 330,322 306,516 269,073 12.73%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 552,814 397,895 370,363 335,543 330,322 306,516 269,073 12.73%
NOSH 642,807 397,895 394,003 394,756 393,241 125,621 120,660 32.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.97% 9.38% 10.16% 4.80% 6.59% 13.48% 17.76% -
ROE 17.40% 18.34% 13.23% 4.35% 3.45% 12.00% 18.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 137.23 196.05 121.26 73.17 44.21 223.03 267.41 -10.51%
EPS 14.96 12.14 12.44 3.70 2.90 29.28 41.48 -15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.00 0.94 0.85 0.84 2.44 2.23 -14.67%
Adjusted Per Share Value based on latest NOSH - 393,423
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 116.33 102.87 63.01 38.09 22.93 36.95 42.55 18.23%
EPS 12.68 9.62 6.46 1.93 1.50 4.85 6.60 11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.729 0.5247 0.4884 0.4425 0.4356 0.4042 0.3548 12.73%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.75 0.85 0.49 0.57 0.68 0.53 -
P/RPS 0.95 0.89 0.70 0.67 1.29 0.30 0.20 29.62%
P/EPS 8.69 9.54 6.83 13.24 19.66 2.32 1.28 37.56%
EY 11.51 10.48 14.64 7.55 5.09 43.06 78.26 -27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.75 0.90 0.58 0.68 0.28 0.24 35.83%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 25/11/15 28/08/14 27/08/13 27/08/12 25/08/11 26/08/10 -
Price 1.41 1.22 0.965 0.475 0.51 0.50 0.45 -
P/RPS 1.03 0.62 0.80 0.65 1.15 0.22 0.17 34.98%
P/EPS 9.43 6.65 7.76 12.84 17.59 1.71 1.08 43.45%
EY 10.61 15.03 12.89 7.79 5.69 58.56 92.18 -30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.22 1.03 0.56 0.61 0.20 0.20 41.95%

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