[MITRA] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.68%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 195,492 154,473 104,169 66,410 33,386 79,373 64,285 20.34%
PBT 23,995 17,468 14,356 4,126 3,956 13,966 13,845 9.58%
Tax -5,564 -3,669 -3,410 -1,280 -1,273 -3,797 -3,779 6.65%
NP 18,431 13,799 10,946 2,846 2,683 10,169 10,066 10.59%
-
NP to SH 18,455 13,394 10,928 2,936 2,833 9,859 8,936 12.83%
-
Tax Rate 23.19% 21.00% 23.75% 31.02% 32.18% 27.19% 27.30% -
Total Cost 177,061 140,674 93,223 63,564 30,703 69,204 54,219 21.78%
-
Net Worth 519,046 393,970 359,006 333,275 330,516 294,779 255,487 12.52%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 519,046 393,970 359,006 333,275 330,516 294,779 255,487 12.52%
NOSH 640,798 393,970 394,512 396,756 393,472 123,856 121,084 31.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.43% 8.93% 10.51% 4.29% 8.04% 12.81% 15.66% -
ROE 3.56% 3.40% 3.04% 0.88% 0.86% 3.34% 3.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.51 39.21 26.40 16.74 8.48 64.08 53.09 -8.81%
EPS 2.88 2.26 2.77 0.74 0.72 7.96 7.38 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.00 0.91 0.84 0.84 2.38 2.11 -14.73%
Adjusted Per Share Value based on latest NOSH - 396,756
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.19 19.90 13.42 8.56 4.30 10.23 8.28 20.35%
EPS 2.38 1.73 1.41 0.38 0.37 1.27 1.15 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6687 0.5076 0.4625 0.4294 0.4258 0.3798 0.3292 12.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.23 1.70 0.59 0.415 0.56 1.01 0.48 -
P/RPS 4.03 4.34 2.23 2.48 6.60 1.58 0.90 28.35%
P/EPS 42.71 50.00 21.30 56.08 77.78 12.69 6.50 36.81%
EY 2.34 2.00 4.69 1.78 1.29 7.88 15.38 -26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.70 0.65 0.49 0.67 0.42 0.23 36.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 27/05/11 26/05/10 -
Price 1.33 1.88 0.85 0.535 0.57 1.07 0.48 -
P/RPS 4.36 4.79 3.22 3.20 6.72 1.67 0.90 30.04%
P/EPS 46.18 55.30 30.69 72.30 79.17 13.44 6.50 38.60%
EY 2.17 1.81 3.26 1.38 1.26 7.44 15.38 -27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.88 0.93 0.64 0.68 0.45 0.23 38.69%

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