[MITRA] YoY Cumulative 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- 148.74%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 441,048 390,039 238,888 144,417 86,927 140,090 161,331 18.23%
PBT 62,742 48,411 32,713 10,356 8,497 25,828 38,550 8.44%
Tax -14,373 -11,829 -8,445 -3,422 -2,770 -6,939 -9,904 6.39%
NP 48,369 36,582 24,268 6,934 5,727 18,889 28,646 9.11%
-
NP to SH 48,082 36,487 24,507 7,303 5,702 18,391 25,025 11.48%
-
Tax Rate 22.91% 24.43% 25.82% 33.04% 32.60% 26.87% 25.69% -
Total Cost 392,679 353,457 214,620 137,483 81,200 121,201 132,685 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 8.70% 9.17% 6.62% 2.18% 1.73% 6.00% 9.30% -
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 68.61 98.03 60.63 36.58 22.11 111.52 133.71 -10.51%
EPS 7.48 6.07 6.22 1.85 1.45 14.64 20.74 -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 56.83 50.25 30.78 18.61 11.20 18.05 20.79 18.22%
EPS 6.19 4.70 3.16 0.94 0.73 2.37 3.22 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7123 0.5127 0.4772 0.4323 0.4256 0.3949 0.3467 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 1.89 1.79 1.40 1.34 2.58 0.61 0.40 29.50%
P/EPS 17.38 19.08 13.67 26.49 39.31 4.64 2.56 37.56%
EY 5.75 5.24 7.32 3.78 2.54 21.53 39.13 -27.33%
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 2.06 1.24 1.59 1.30 2.31 0.45 0.34 34.98%
P/EPS 18.85 13.30 15.51 25.68 35.17 3.42 2.17 43.32%
EY 5.30 7.52 6.45 3.89 2.84 29.28 46.09 -30.24%
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