[MITRA] YoY TTM 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- 8.31%
YoY- -30.52%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 912,703 671,355 432,914 308,032 208,669 310,627 394,905 14.96%
PBT 136,455 88,180 62,653 29,697 39,421 63,988 92,404 6.70%
Tax -37,700 -22,581 -16,667 -9,609 -11,573 -17,514 -22,926 8.63%
NP 98,755 65,599 45,986 20,088 27,848 46,474 69,478 6.02%
-
NP to SH 98,169 65,748 46,521 19,530 28,108 43,241 61,881 7.98%
-
Tax Rate 27.63% 25.61% 26.60% 32.36% 29.36% 27.37% 24.81% -
Total Cost 813,948 605,756 386,928 287,944 180,821 264,153 325,427 16.49%
-
Net Worth 553,896 401,634 369,978 334,409 330,131 254,626 267,966 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 32,087 19,700 7,886 - 19,738 14,425 12,216 17.44%
Div Payout % 32.69% 29.96% 16.95% - 70.22% 33.36% 19.74% -
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 553,896 401,634 369,978 334,409 330,131 254,626 267,966 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 10.82% 9.77% 10.62% 6.52% 13.35% 14.96% 17.59% -
ROE 17.72% 16.37% 12.57% 5.84% 8.51% 16.98% 23.09% -
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 141.71 167.16 109.99 78.30 53.09 243.99 328.64 -13.07%
EPS 15.24 16.37 11.82 4.96 7.15 33.96 51.50 -18.35%
DPS 5.00 5.00 2.00 0.00 5.00 11.33 10.17 -11.15%
NAPS 0.86 1.00 0.94 0.85 0.84 2.00 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 117.59 86.50 55.78 39.69 26.89 40.02 50.88 14.96%
EPS 12.65 8.47 5.99 2.52 3.62 5.57 7.97 7.99%
DPS 4.13 2.54 1.02 0.00 2.54 1.86 1.57 17.47%
NAPS 0.7136 0.5175 0.4767 0.4309 0.4253 0.3281 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 0.92 1.05 0.77 0.63 1.07 0.28 0.16 33.81%
P/EPS 8.53 10.69 7.19 9.87 7.97 2.00 1.03 42.19%
EY 11.72 9.35 13.91 10.13 12.55 49.95 97.16 -29.68%
DY 3.85 2.86 2.35 0.00 8.77 16.66 19.18 -23.46%
P/NAPS 1.51 1.75 0.90 0.58 0.68 0.34 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 0.99 0.73 0.88 0.61 0.96 0.20 0.14 38.50%
P/EPS 9.25 7.45 8.16 9.57 7.13 1.47 0.87 48.23%
EY 10.81 13.42 12.25 10.45 14.02 67.93 114.44 -32.49%
DY 3.55 4.10 2.07 0.00 9.80 22.66 22.59 -26.51%
P/NAPS 1.64 1.22 1.03 0.56 0.61 0.25 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