[MITRA] YoY TTM 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- 0.04%
YoY- -56.05%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 861,694 520,204 338,443 250,543 261,831 331,868 326,347 17.55%
PBT 122,124 72,482 40,296 27,838 56,752 76,710 60,575 12.39%
Tax -35,156 -19,197 -11,644 -8,957 -15,743 -20,477 -15,084 15.13%
NP 86,968 53,285 28,652 18,881 41,009 56,233 45,491 11.39%
-
NP to SH 86,574 53,768 29,317 17,929 40,795 49,878 41,205 13.16%
-
Tax Rate 28.79% 26.49% 28.90% 32.18% 27.74% 26.69% 24.90% -
Total Cost 774,726 466,919 309,791 231,662 220,822 275,635 280,856 18.41%
-
Net Worth 500,562 390,069 346,993 331,483 327,655 240,418 251,658 12.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32,087 19,700 7,886 - 19,738 14,425 12,216 17.45%
Div Payout % 37.06% 36.64% 26.90% - 48.38% 28.92% 29.65% -
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 500,562 390,069 346,993 331,483 327,655 240,418 251,658 12.13%
NOSH 641,746 394,009 394,310 394,623 394,765 120,209 122,164 31.83%
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 17.30% 13.78% 8.45% 5.41% 12.45% 20.75% 16.37% -
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 134.27 132.03 85.83 63.49 66.33 276.08 267.14 -10.82%
EPS 13.49 13.65 7.43 4.54 10.33 41.49 33.73 -14.15%
DPS 5.00 5.00 2.00 0.00 5.00 12.00 10.00 -10.90%
NAPS 0.78 0.99 0.88 0.84 0.83 2.00 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 111.02 67.02 43.61 32.28 33.73 42.76 42.05 17.55%
EPS 11.15 6.93 3.78 2.31 5.26 6.43 5.31 13.15%
DPS 4.13 2.54 1.02 0.00 2.54 1.86 1.57 17.48%
NAPS 0.6449 0.5026 0.4471 0.4271 0.4222 0.3098 0.3242 12.13%
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 0.89 0.74 0.59 0.68 0.71 0.20 0.09 46.48%
P/EPS 8.90 7.18 6.79 9.46 4.55 1.33 0.74 51.33%
EY 11.24 13.92 14.72 10.57 21.99 75.44 134.92 -33.90%
DY 4.17 5.10 3.96 0.00 10.64 21.82 40.00 -31.38%
P/NAPS 1.54 0.99 0.57 0.51 0.57 0.28 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 0.86 1.26 0.57 0.65 0.86 0.32 0.11 40.85%
P/EPS 8.52 12.24 6.59 9.02 5.52 2.14 0.89 45.69%
EY 11.73 8.17 15.17 11.08 18.13 46.62 112.43 -31.37%
DY 4.35 2.99 4.08 0.00 8.77 13.48 33.33 -28.76%
P/NAPS 1.47 1.69 0.56 0.49 0.69 0.45 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