[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
02-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 70.77%
YoY- 65.61%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 441,048 195,492 861,694 636,106 390,039 154,473 520,205 -10.42%
PBT 62,742 23,995 122,126 83,625 48,411 17,468 72,483 -9.18%
Tax -14,373 -5,564 -35,156 -21,170 -11,829 -3,669 -19,198 -17.56%
NP 48,369 18,431 86,970 62,455 36,582 13,799 53,285 -6.25%
-
NP to SH 48,082 18,455 86,576 62,308 36,487 13,394 53,769 -7.18%
-
Tax Rate 22.91% 23.19% 28.79% 25.32% 24.43% 21.00% 26.49% -
Total Cost 392,679 177,061 774,724 573,651 353,457 140,674 466,920 -10.91%
-
Net Worth 552,814 519,046 487,335 461,993 397,895 393,970 390,320 26.14%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 31,239 - - - 19,713 -
Div Payout % - - 36.08% - - - 36.66% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 552,814 519,046 487,335 461,993 397,895 393,970 390,320 26.14%
NOSH 642,807 640,798 624,789 642,110 397,895 393,970 394,262 38.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.97% 9.43% 10.09% 9.82% 9.38% 8.93% 10.24% -
ROE 8.70% 3.56% 17.77% 13.49% 9.17% 3.40% 13.78% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 68.61 30.51 137.92 100.51 98.03 39.21 131.94 -35.36%
EPS 7.48 2.88 13.85 10.06 6.07 2.26 9.10 -12.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 0.86 0.81 0.78 0.73 1.00 1.00 0.99 -8.96%
Adjusted Per Share Value based on latest NOSH - 642,110
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.83 25.19 111.02 81.96 50.25 19.90 67.02 -10.42%
EPS 6.19 2.38 11.15 8.03 4.70 1.73 6.93 -7.25%
DPS 0.00 0.00 4.02 0.00 0.00 0.00 2.54 -
NAPS 0.7123 0.6687 0.6279 0.5952 0.5127 0.5076 0.5029 26.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.30 1.23 1.20 1.03 1.75 1.70 0.98 -
P/RPS 1.89 4.03 0.87 1.02 1.79 4.34 0.74 86.95%
P/EPS 17.38 42.71 8.66 10.46 19.08 50.00 7.19 80.21%
EY 5.75 2.34 11.55 9.56 5.24 2.00 13.92 -44.56%
DY 0.00 0.00 4.17 0.00 0.00 0.00 5.10 -
P/NAPS 1.51 1.52 1.54 1.41 1.75 1.70 0.99 32.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 26/05/16 25/02/16 02/12/15 25/11/15 25/05/15 24/02/15 -
Price 1.41 1.33 1.15 1.24 1.22 1.88 1.67 -
P/RPS 2.06 4.36 0.83 1.23 1.24 4.79 1.27 38.09%
P/EPS 18.85 46.18 8.30 12.59 13.30 55.30 12.25 33.32%
EY 5.30 2.17 12.05 7.94 7.52 1.81 8.17 -25.08%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.99 -
P/NAPS 1.64 1.64 1.47 1.70 1.22 1.88 1.69 -1.98%

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