[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.09%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 861,694 636,106 390,039 154,473 520,205 384,444 238,888 134.65%
PBT 122,126 83,625 48,411 17,468 72,483 49,724 32,713 140.07%
Tax -35,156 -21,170 -11,829 -3,669 -19,198 -12,528 -8,445 158.11%
NP 86,970 62,455 36,582 13,799 53,285 37,196 24,268 133.64%
-
NP to SH 86,576 62,308 36,487 13,394 53,769 37,624 24,507 131.42%
-
Tax Rate 28.79% 25.32% 24.43% 21.00% 26.49% 25.20% 25.82% -
Total Cost 774,724 573,651 353,457 140,674 466,920 347,248 214,620 134.76%
-
Net Worth 487,335 461,993 397,895 393,970 390,320 374,270 370,363 20.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 31,239 - - - 19,713 - - -
Div Payout % 36.08% - - - 36.66% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 487,335 461,993 397,895 393,970 390,320 374,270 370,363 20.01%
NOSH 624,789 642,110 397,895 393,970 394,262 393,968 394,003 35.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.09% 9.82% 9.38% 8.93% 10.24% 9.68% 10.16% -
ROE 17.77% 13.49% 9.17% 3.40% 13.78% 10.05% 6.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.92 100.51 98.03 39.21 131.94 97.58 60.63 72.70%
EPS 13.85 10.06 6.07 2.26 9.10 9.55 6.22 70.27%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.78 0.73 1.00 1.00 0.99 0.95 0.94 -11.66%
Adjusted Per Share Value based on latest NOSH - 393,970
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.02 81.96 50.25 19.90 67.02 49.53 30.78 134.64%
EPS 11.15 8.03 4.70 1.73 6.93 4.85 3.16 131.23%
DPS 4.02 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 0.6279 0.5952 0.5127 0.5076 0.5029 0.4822 0.4772 20.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.20 1.03 1.75 1.70 0.98 0.955 0.85 -
P/RPS 0.87 1.02 1.79 4.34 0.74 0.98 1.40 -27.11%
P/EPS 8.66 10.46 19.08 50.00 7.19 10.00 13.67 -26.17%
EY 11.55 9.56 5.24 2.00 13.92 10.00 7.32 35.42%
DY 4.17 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 1.54 1.41 1.75 1.70 0.99 1.01 0.90 42.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 02/12/15 25/11/15 25/05/15 24/02/15 26/11/14 28/08/14 -
Price 1.15 1.24 1.22 1.88 1.67 1.15 0.965 -
P/RPS 0.83 1.23 1.24 4.79 1.27 1.18 1.59 -35.09%
P/EPS 8.30 12.59 13.30 55.30 12.25 12.04 15.51 -34.01%
EY 12.05 7.94 7.52 1.81 8.17 8.30 6.45 51.51%
DY 4.35 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 1.47 1.70 1.22 1.88 1.69 1.21 1.03 26.67%

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