[MITRA] YoY 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- 48.74%
YoY- 52.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 245,556 235,566 134,719 78,007 53,542 60,717 97,046 16.71%
PBT 38,747 30,943 18,357 6,230 4,541 11,862 24,705 7.78%
Tax -8,809 -8,160 -5,035 -2,142 -1,497 -3,143 -6,124 6.24%
NP 29,938 22,783 13,322 4,088 3,044 8,719 18,581 8.26%
-
NP to SH 29,627 23,093 13,579 4,367 2,869 8,530 16,090 10.70%
-
Tax Rate 22.73% 26.37% 27.43% 34.38% 32.97% 26.50% 24.79% -
Total Cost 215,618 212,783 121,397 73,919 50,498 51,998 78,465 18.33%
-
Net Worth 553,896 401,634 369,978 334,409 330,131 310,644 267,966 12.85%
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 553,896 401,634 369,978 334,409 330,131 310,644 267,966 12.85%
NOSH 644,065 401,634 393,594 393,423 393,013 127,313 120,164 32.25%
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 12.19% 9.67% 9.89% 5.24% 5.69% 14.36% 19.15% -
ROE 5.35% 5.75% 3.67% 1.31% 0.87% 2.75% 6.00% -
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 38.13 58.65 34.23 19.83 13.62 47.69 80.76 -11.74%
EPS 4.60 3.82 3.45 1.11 0.73 6.70 13.39 -16.29%
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 31.64 30.35 17.36 10.05 6.90 7.82 12.50 16.72%
EPS 3.82 2.98 1.75 0.56 0.37 1.10 2.07 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7136 0.5175 0.4767 0.4309 0.4253 0.4002 0.3453 12.84%
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 3.41 2.98 2.48 2.47 4.18 1.43 0.66 31.44%
P/EPS 28.26 30.44 24.64 44.14 78.08 10.15 3.96 38.71%
EY 3.54 3.29 4.06 2.27 1.28 9.85 25.26 -27.90%
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 3.70 2.08 2.82 2.40 3.74 1.05 0.56 36.94%
P/EPS 30.65 21.22 27.97 42.79 69.86 7.46 3.36 44.50%
EY 3.26 4.71 3.58 2.34 1.43 13.40 29.76 -30.80%
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