[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 38.95%
YoY- 61.01%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 692,462 441,048 195,492 861,694 636,106 390,039 154,473 171.12%
PBT 97,322 62,742 23,995 122,126 83,625 48,411 17,468 213.29%
Tax -21,374 -14,373 -5,564 -35,156 -21,170 -11,829 -3,669 222.72%
NP 75,948 48,369 18,431 86,970 62,455 36,582 13,799 210.76%
-
NP to SH 74,984 48,082 18,455 86,576 62,308 36,487 13,394 214.29%
-
Tax Rate 21.96% 22.91% 23.19% 28.79% 25.32% 24.43% 21.00% -
Total Cost 616,514 392,679 177,061 774,724 573,651 353,457 140,674 167.08%
-
Net Worth 553,748 552,814 519,046 487,335 461,993 397,895 393,970 25.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 31,239 - - - -
Div Payout % - - - 36.08% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 553,748 552,814 519,046 487,335 461,993 397,895 393,970 25.39%
NOSH 651,468 642,807 640,798 624,789 642,110 397,895 393,970 39.70%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.97% 10.97% 9.43% 10.09% 9.82% 9.38% 8.93% -
ROE 13.54% 8.70% 3.56% 17.77% 13.49% 9.17% 3.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 106.29 68.61 30.51 137.92 100.51 98.03 39.21 94.06%
EPS 11.51 7.48 2.88 13.85 10.06 6.07 2.26 195.13%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.81 0.78 0.73 1.00 1.00 -10.24%
Adjusted Per Share Value based on latest NOSH - 641,746
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 89.22 56.83 25.19 111.02 81.96 50.25 19.90 171.15%
EPS 9.66 6.19 2.38 11.15 8.03 4.70 1.73 213.75%
DPS 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
NAPS 0.7135 0.7123 0.6687 0.6279 0.5952 0.5127 0.5076 25.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.37 1.30 1.23 1.20 1.03 1.75 1.70 -
P/RPS 1.29 1.89 4.03 0.87 1.02 1.79 4.34 -55.36%
P/EPS 11.90 17.38 42.71 8.66 10.46 19.08 50.00 -61.49%
EY 8.40 5.75 2.34 11.55 9.56 5.24 2.00 159.63%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.61 1.51 1.52 1.54 1.41 1.75 1.70 -3.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 18/08/16 26/05/16 25/02/16 02/12/15 25/11/15 25/05/15 -
Price 1.25 1.41 1.33 1.15 1.24 1.22 1.88 -
P/RPS 1.18 2.06 4.36 0.83 1.23 1.24 4.79 -60.60%
P/EPS 10.86 18.85 46.18 8.30 12.59 13.30 55.30 -66.11%
EY 9.21 5.30 2.17 12.05 7.94 7.52 1.81 194.96%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 1.47 1.64 1.64 1.47 1.70 1.22 1.88 -15.08%

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