[MITRA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 18.8%
YoY- -77.15%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 636,106 384,444 214,568 161,451 198,444 244,693 170,402 24.53%
PBT 83,625 49,724 20,878 14,061 43,537 60,718 35,161 15.52%
Tax -21,170 -12,528 -5,348 -5,401 -13,362 -15,634 -9,679 13.92%
NP 62,455 37,196 15,530 8,660 30,175 45,084 25,482 16.10%
-
NP to SH 62,308 37,624 15,872 6,774 29,649 40,945 23,379 17.73%
-
Tax Rate 25.32% 25.20% 25.62% 38.41% 30.69% 25.75% 27.53% -
Total Cost 573,651 347,248 199,038 152,791 168,269 199,609 144,920 25.75%
-
Net Worth 461,993 374,270 335,602 311,131 306,846 273,774 240,647 11.47%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 461,993 374,270 335,602 311,131 306,846 273,774 240,647 11.47%
NOSH 642,110 393,968 394,825 393,837 383,557 121,139 124,688 31.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.82% 9.68% 7.24% 5.36% 15.21% 18.42% 14.95% -
ROE 13.49% 10.05% 4.73% 2.18% 9.66% 14.96% 9.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 100.51 97.58 54.34 40.99 51.74 201.99 136.66 -4.98%
EPS 10.06 9.55 4.02 1.72 7.73 33.80 18.75 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.95 0.85 0.79 0.80 2.26 1.93 -14.95%
Adjusted Per Share Value based on latest NOSH - 397,037
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.89 50.70 28.30 21.29 26.17 32.27 22.47 24.53%
EPS 8.22 4.96 2.09 0.89 3.91 5.40 3.08 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6093 0.4936 0.4426 0.4103 0.4047 0.361 0.3174 11.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.03 0.955 0.45 0.46 0.41 0.50 0.24 -
P/RPS 1.02 0.98 0.83 1.12 0.79 0.25 0.18 33.50%
P/EPS 10.46 10.00 11.19 26.74 5.30 1.48 1.28 41.90%
EY 9.56 10.00 8.93 3.74 18.85 67.60 78.13 -29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.01 0.53 0.58 0.51 0.22 0.12 50.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 29/11/10 26/11/09 -
Price 1.24 1.15 0.48 0.45 0.47 0.51 0.25 -
P/RPS 1.23 1.18 0.88 1.10 0.91 0.25 0.18 37.73%
P/EPS 12.59 12.04 11.94 26.16 6.08 1.51 1.33 45.41%
EY 7.94 8.30 8.38 3.82 16.45 66.27 75.00 -31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 0.56 0.57 0.59 0.23 0.13 53.46%

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