[MITRA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -78.68%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 966,171 692,462 441,048 195,492 861,694 636,106 390,039 82.57%
PBT 160,132 97,322 62,742 23,995 122,126 83,625 48,411 121.19%
Tax -38,866 -21,374 -14,373 -5,564 -35,156 -21,170 -11,829 120.21%
NP 121,266 75,948 48,369 18,431 86,970 62,455 36,582 121.51%
-
NP to SH 118,684 74,984 48,082 18,455 86,576 62,308 36,487 118.75%
-
Tax Rate 24.27% 21.96% 22.91% 23.19% 28.79% 25.32% 24.43% -
Total Cost 844,905 616,514 392,679 177,061 774,724 573,651 353,457 78.30%
-
Net Worth 603,196 553,748 552,814 519,046 487,335 461,993 397,895 31.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 32,782 - - - 31,239 - - -
Div Payout % 27.62% - - - 36.08% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 603,196 553,748 552,814 519,046 487,335 461,993 397,895 31.79%
NOSH 655,648 651,468 642,807 640,798 624,789 642,110 397,895 39.29%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.55% 10.97% 10.97% 9.43% 10.09% 9.82% 9.38% -
ROE 19.68% 13.54% 8.70% 3.56% 17.77% 13.49% 9.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 147.36 106.29 68.61 30.51 137.92 100.51 98.03 31.06%
EPS 18.10 11.51 7.48 2.88 13.85 10.06 6.07 106.48%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.92 0.85 0.86 0.81 0.78 0.73 1.00 -5.38%
Adjusted Per Share Value based on latest NOSH - 640,798
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 124.48 89.22 56.83 25.19 111.02 81.96 50.25 82.57%
EPS 15.29 9.66 6.19 2.38 11.15 8.03 4.70 118.76%
DPS 4.22 0.00 0.00 0.00 4.02 0.00 0.00 -
NAPS 0.7772 0.7135 0.7123 0.6687 0.6279 0.5952 0.5127 31.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.26 1.37 1.30 1.23 1.20 1.03 1.75 -
P/RPS 0.86 1.29 1.89 4.03 0.87 1.02 1.79 -38.52%
P/EPS 6.96 11.90 17.38 42.71 8.66 10.46 19.08 -48.79%
EY 14.37 8.40 5.75 2.34 11.55 9.56 5.24 95.32%
DY 3.97 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.37 1.61 1.51 1.52 1.54 1.41 1.75 -14.99%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 18/08/16 26/05/16 25/02/16 02/12/15 25/11/15 -
Price 1.25 1.25 1.41 1.33 1.15 1.24 1.22 -
P/RPS 0.85 1.18 2.06 4.36 0.83 1.23 1.24 -22.16%
P/EPS 6.91 10.86 18.85 46.18 8.30 12.59 13.30 -35.24%
EY 14.48 9.21 5.30 2.17 12.05 7.94 7.52 54.46%
DY 4.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 1.36 1.47 1.64 1.64 1.47 1.70 1.22 7.47%

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