[MITRA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 44.89%
YoY- 134.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 923,282 848,141 512,592 286,090 215,268 264,592 326,257 18.91%
PBT 129,762 111,500 66,298 27,837 18,748 58,049 80,957 8.17%
Tax -28,498 -28,226 -16,704 -7,130 -7,201 -17,816 -20,845 5.34%
NP 101,264 83,273 49,594 20,706 11,546 40,233 60,112 9.07%
-
NP to SH 99,978 83,077 50,165 21,162 9,032 39,532 54,593 10.59%
-
Tax Rate 21.96% 25.31% 25.20% 25.61% 38.41% 30.69% 25.75% -
Total Cost 822,018 764,868 462,997 265,384 203,721 224,358 266,145 20.65%
-
Net Worth 553,748 461,993 374,270 335,601 311,131 306,846 273,774 12.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 553,748 461,993 374,270 335,601 311,131 306,846 273,774 12.44%
NOSH 651,468 642,110 393,968 394,825 393,837 383,557 121,139 32.32%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.97% 9.82% 9.68% 7.24% 5.36% 15.21% 18.42% -
ROE 18.05% 17.98% 13.40% 6.31% 2.90% 12.88% 19.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 141.72 134.02 130.11 72.46 54.66 68.98 269.32 -10.13%
EPS 15.35 13.41 12.73 5.36 2.29 10.31 45.07 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.73 0.95 0.85 0.79 0.80 2.26 -15.02%
Adjusted Per Share Value based on latest NOSH - 393,073
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.76 111.85 67.60 37.73 28.39 34.89 43.03 18.91%
EPS 13.18 10.96 6.62 2.79 1.19 5.21 7.20 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7303 0.6093 0.4936 0.4426 0.4103 0.4047 0.361 12.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.37 1.03 0.955 0.45 0.46 0.41 0.50 -
P/RPS 0.97 0.77 0.73 0.62 0.84 0.59 0.19 31.18%
P/EPS 8.93 7.85 7.50 8.40 20.06 3.98 1.11 41.50%
EY 11.20 12.74 13.33 11.91 4.99 25.14 90.13 -29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.41 1.01 0.53 0.58 0.51 0.22 39.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 29/11/10 -
Price 1.25 1.24 1.15 0.48 0.45 0.47 0.51 -
P/RPS 0.88 0.93 0.88 0.66 0.82 0.68 0.19 29.07%
P/EPS 8.15 9.45 9.03 8.96 19.62 4.56 1.13 38.95%
EY 12.28 10.59 11.07 11.17 5.10 21.93 88.37 -28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.70 1.21 0.56 0.57 0.59 0.23 36.18%

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