[MITRA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 172.41%
YoY- 48.88%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 195,492 861,694 636,106 390,039 154,473 520,205 384,444 -36.26%
PBT 23,995 122,126 83,625 48,411 17,468 72,483 49,724 -38.44%
Tax -5,564 -35,156 -21,170 -11,829 -3,669 -19,198 -12,528 -41.76%
NP 18,431 86,970 62,455 36,582 13,799 53,285 37,196 -37.35%
-
NP to SH 18,455 86,576 62,308 36,487 13,394 53,769 37,624 -37.77%
-
Tax Rate 23.19% 28.79% 25.32% 24.43% 21.00% 26.49% 25.20% -
Total Cost 177,061 774,724 573,651 353,457 140,674 466,920 347,248 -36.14%
-
Net Worth 519,046 487,335 461,993 397,895 393,970 390,320 374,270 24.33%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 31,239 - - - 19,713 - -
Div Payout % - 36.08% - - - 36.66% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 519,046 487,335 461,993 397,895 393,970 390,320 374,270 24.33%
NOSH 640,798 624,789 642,110 397,895 393,970 394,262 393,968 38.26%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.43% 10.09% 9.82% 9.38% 8.93% 10.24% 9.68% -
ROE 3.56% 17.77% 13.49% 9.17% 3.40% 13.78% 10.05% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.51 137.92 100.51 98.03 39.21 131.94 97.58 -53.90%
EPS 2.88 13.85 10.06 6.07 2.26 9.10 9.55 -54.99%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.81 0.78 0.73 1.00 1.00 0.99 0.95 -10.07%
Adjusted Per Share Value based on latest NOSH - 401,634
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.19 111.02 81.96 50.25 19.90 67.02 49.53 -36.25%
EPS 2.38 11.15 8.03 4.70 1.73 6.93 4.85 -37.75%
DPS 0.00 4.02 0.00 0.00 0.00 2.54 0.00 -
NAPS 0.6687 0.6279 0.5952 0.5127 0.5076 0.5029 0.4822 24.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.23 1.20 1.03 1.75 1.70 0.98 0.955 -
P/RPS 4.03 0.87 1.02 1.79 4.34 0.74 0.98 156.45%
P/EPS 42.71 8.66 10.46 19.08 50.00 7.19 10.00 163.00%
EY 2.34 11.55 9.56 5.24 2.00 13.92 10.00 -61.99%
DY 0.00 4.17 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.52 1.54 1.41 1.75 1.70 0.99 1.01 31.29%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 02/12/15 25/11/15 25/05/15 24/02/15 26/11/14 -
Price 1.33 1.15 1.24 1.22 1.88 1.67 1.15 -
P/RPS 4.36 0.83 1.23 1.24 4.79 1.27 1.18 138.81%
P/EPS 46.18 8.30 12.59 13.30 55.30 12.25 12.04 144.82%
EY 2.17 12.05 7.94 7.52 1.81 8.17 8.30 -59.07%
DY 0.00 4.35 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 1.64 1.47 1.70 1.22 1.88 1.69 1.21 22.44%

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