[MITRA] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 164.69%
YoY- -56.05%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 861,694 520,205 338,444 250,542 261,832 331,868 326,347 17.55%
PBT 122,126 72,483 40,295 27,837 56,752 76,711 60,575 12.39%
Tax -35,156 -19,198 -11,642 -8,957 -15,743 -20,478 -15,083 15.13%
NP 86,970 53,285 28,653 18,880 41,009 56,233 45,492 11.39%
-
NP to SH 86,576 53,769 29,317 17,930 40,797 49,877 41,206 13.16%
-
Tax Rate 28.79% 26.49% 28.89% 32.18% 27.74% 26.69% 24.90% -
Total Cost 774,724 466,920 309,791 231,662 220,823 275,635 280,855 18.41%
-
Net Worth 487,335 390,320 347,226 331,238 320,641 140,849 252,605 11.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 31,239 19,713 - - 19,315 14,446 12,262 16.85%
Div Payout % 36.08% 36.66% - - 47.35% 28.96% 29.76% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 487,335 390,320 347,226 331,238 320,641 140,849 252,605 11.56%
NOSH 624,789 394,262 394,576 394,331 386,315 120,384 122,624 31.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.09% 10.24% 8.47% 7.54% 15.66% 16.94% 13.94% -
ROE 17.77% 13.78% 8.44% 5.41% 12.72% 35.41% 16.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.92 131.94 85.77 63.54 67.78 275.67 266.14 -10.37%
EPS 13.85 9.10 7.43 4.54 10.56 12.91 33.61 -13.73%
DPS 5.00 5.00 0.00 0.00 5.00 12.00 10.00 -10.90%
NAPS 0.78 0.99 0.88 0.84 0.83 1.17 2.06 -14.93%
Adjusted Per Share Value based on latest NOSH - 394,623
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 113.64 68.60 44.63 33.04 34.53 43.77 43.04 17.55%
EPS 11.42 7.09 3.87 2.36 5.38 6.58 5.43 13.18%
DPS 4.12 2.60 0.00 0.00 2.55 1.91 1.62 16.82%
NAPS 0.6427 0.5147 0.4579 0.4368 0.4229 0.1857 0.3331 11.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.20 0.98 0.505 0.43 0.47 0.55 0.25 -
P/RPS 0.87 0.74 0.59 0.68 0.69 0.20 0.09 45.92%
P/EPS 8.66 7.19 6.80 9.46 4.45 1.33 0.74 50.64%
EY 11.55 13.92 14.71 10.57 22.47 75.33 134.41 -33.55%
DY 4.17 5.10 0.00 0.00 10.64 21.82 40.00 -31.38%
P/NAPS 1.54 0.99 0.57 0.51 0.57 0.47 0.12 52.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 23/02/10 -
Price 1.15 1.67 0.49 0.41 0.57 0.89 0.30 -
P/RPS 0.83 1.27 0.57 0.65 0.84 0.32 0.11 40.02%
P/EPS 8.30 12.25 6.59 9.02 5.40 2.15 0.89 45.05%
EY 12.05 8.17 15.16 11.09 18.53 46.55 112.01 -31.02%
DY 4.35 2.99 0.00 0.00 8.77 13.48 33.33 -28.76%
P/NAPS 1.47 1.69 0.56 0.49 0.69 0.76 0.15 46.26%

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