[MITRA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.27%
YoY- -69.0%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 390,039 238,888 144,417 86,927 140,090 161,331 92,773 27.02%
PBT 48,411 32,713 10,356 8,497 25,828 38,550 6,721 38.94%
Tax -11,829 -8,445 -3,422 -2,770 -6,939 -9,904 -2,060 33.79%
NP 36,582 24,268 6,934 5,727 18,889 28,646 4,661 40.94%
-
NP to SH 36,487 24,507 7,303 5,702 18,391 25,025 4,351 42.51%
-
Tax Rate 24.43% 25.82% 33.04% 32.60% 26.87% 25.69% 30.65% -
Total Cost 353,457 214,620 137,483 81,200 121,201 132,685 88,112 26.03%
-
Net Worth 397,895 370,363 335,543 330,322 306,516 269,073 222,580 10.16%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 397,895 370,363 335,543 330,322 306,516 269,073 222,580 10.16%
NOSH 397,895 394,003 394,756 393,241 125,621 120,660 125,751 21.15%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.38% 10.16% 4.80% 6.59% 13.48% 17.76% 5.02% -
ROE 9.17% 6.62% 2.18% 1.73% 6.00% 9.30% 1.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 98.03 60.63 36.58 22.11 111.52 133.71 73.77 4.85%
EPS 6.07 6.22 1.85 1.45 14.64 20.74 3.46 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.94 0.85 0.84 2.44 2.23 1.77 -9.07%
Adjusted Per Share Value based on latest NOSH - 393,013
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 51.44 31.50 19.05 11.46 18.47 21.28 12.23 27.03%
EPS 4.81 3.23 0.96 0.75 2.43 3.30 0.57 42.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5247 0.4884 0.4425 0.4356 0.4042 0.3548 0.2935 10.16%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.75 0.85 0.49 0.57 0.68 0.53 0.22 -
P/RPS 1.79 1.40 1.34 2.58 0.61 0.40 0.30 34.65%
P/EPS 19.08 13.67 26.49 39.31 4.64 2.56 6.36 20.08%
EY 5.24 7.32 3.78 2.54 21.53 39.13 15.73 -16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.90 0.58 0.68 0.28 0.24 0.12 56.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/11/15 28/08/14 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 1.22 0.965 0.475 0.51 0.50 0.45 0.26 -
P/RPS 1.24 1.59 1.30 2.31 0.45 0.34 0.35 23.45%
P/EPS 13.30 15.51 25.68 35.17 3.42 2.17 7.51 9.98%
EY 7.52 6.45 3.89 2.84 29.28 46.09 13.31 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.03 0.56 0.61 0.20 0.20 0.15 41.78%

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