[MITRA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.76%
YoY- -35.0%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 671,355 432,914 308,032 208,669 310,627 394,905 184,542 24.00%
PBT 88,180 62,653 29,697 39,421 63,988 92,404 7,304 51.43%
Tax -22,581 -16,667 -9,609 -11,573 -17,514 -22,926 -2,568 43.64%
NP 65,599 45,986 20,088 27,848 46,474 69,478 4,736 54.93%
-
NP to SH 65,748 46,521 19,530 28,108 43,241 61,881 4,651 55.46%
-
Tax Rate 25.61% 26.60% 32.36% 29.36% 27.37% 24.81% 35.16% -
Total Cost 605,756 386,928 287,944 180,821 264,153 325,427 179,806 22.42%
-
Net Worth 401,634 369,978 334,409 330,131 254,626 267,966 222,014 10.37%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,700 7,886 - 19,738 14,425 12,216 - -
Div Payout % 29.96% 16.95% - 70.22% 33.36% 19.74% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 401,634 369,978 334,409 330,131 254,626 267,966 222,014 10.37%
NOSH 401,634 393,594 393,423 393,013 127,313 120,164 125,432 21.39%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.77% 10.62% 6.52% 13.35% 14.96% 17.59% 2.57% -
ROE 16.37% 12.57% 5.84% 8.51% 16.98% 23.09% 2.09% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 167.16 109.99 78.30 53.09 243.99 328.64 147.13 2.14%
EPS 16.37 11.82 4.96 7.15 33.96 51.50 3.71 28.05%
DPS 5.00 2.00 0.00 5.00 11.33 10.17 0.00 -
NAPS 1.00 0.94 0.85 0.84 2.00 2.23 1.77 -9.07%
Adjusted Per Share Value based on latest NOSH - 393,013
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.54 57.09 40.62 27.52 40.96 52.08 24.34 24.00%
EPS 8.67 6.14 2.58 3.71 5.70 8.16 0.61 55.60%
DPS 2.60 1.04 0.00 2.60 1.90 1.61 0.00 -
NAPS 0.5297 0.4879 0.441 0.4354 0.3358 0.3534 0.2928 10.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.75 0.85 0.49 0.57 0.68 0.53 0.22 -
P/RPS 1.05 0.77 0.63 1.07 0.28 0.16 0.15 38.28%
P/EPS 10.69 7.19 9.87 7.97 2.00 1.03 5.93 10.31%
EY 9.35 13.91 10.13 12.55 49.95 97.16 16.85 -9.34%
DY 2.86 2.35 0.00 8.77 16.66 19.18 0.00 -
P/NAPS 1.75 0.90 0.58 0.68 0.34 0.24 0.12 56.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/11/15 28/08/14 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 1.22 0.965 0.475 0.51 0.50 0.45 0.26 -
P/RPS 0.73 0.88 0.61 0.96 0.20 0.14 0.18 26.26%
P/EPS 7.45 8.16 9.57 7.13 1.47 0.87 7.01 1.01%
EY 13.42 12.25 10.45 14.02 67.93 114.44 14.26 -1.00%
DY 4.10 2.07 0.00 9.80 22.66 22.59 0.00 -
P/NAPS 1.22 1.03 0.56 0.61 0.25 0.20 0.15 41.78%

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