[MITRA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.4%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 235,566 154,473 135,761 145,555 134,719 104,169 123,875 53.67%
PBT 30,943 17,468 22,759 17,010 18,357 14,356 19,416 36.55%
Tax -8,160 -3,669 -6,670 -4,082 -5,035 -3,410 -6,293 18.96%
NP 22,783 13,799 16,089 12,928 13,322 10,946 13,123 44.59%
-
NP to SH 23,093 13,394 16,144 13,117 13,579 10,928 13,446 43.55%
-
Tax Rate 26.37% 21.00% 29.31% 24.00% 27.43% 23.75% 32.41% -
Total Cost 212,783 140,674 119,672 132,627 121,397 93,223 110,752 54.73%
-
Net Worth 401,634 393,970 390,069 374,208 369,978 359,006 346,993 10.26%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 19,700 - - - - -
Div Payout % - - 122.03% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 401,634 393,970 390,069 374,208 369,978 359,006 346,993 10.26%
NOSH 401,634 393,970 394,009 393,903 393,594 394,512 394,310 1.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.67% 8.93% 11.85% 8.88% 9.89% 10.51% 10.59% -
ROE 5.75% 3.40% 4.14% 3.51% 3.67% 3.04% 3.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.65 39.21 34.46 36.95 34.23 26.40 31.42 51.77%
EPS 3.82 2.26 2.73 3.33 3.45 2.77 3.41 7.88%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 0.95 0.94 0.91 0.88 8.92%
Adjusted Per Share Value based on latest NOSH - 393,903
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.35 19.90 17.49 18.75 17.36 13.42 15.96 53.67%
EPS 2.98 1.73 2.08 1.69 1.75 1.41 1.73 43.83%
DPS 0.00 0.00 2.54 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.5076 0.5026 0.4821 0.4767 0.4625 0.4471 10.26%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.75 1.70 0.98 0.955 0.85 0.59 0.505 -
P/RPS 2.98 4.34 2.84 2.58 2.48 2.23 1.61 50.92%
P/EPS 30.44 50.00 23.92 28.68 24.64 21.30 14.81 61.86%
EY 3.29 2.00 4.18 3.49 4.06 4.69 6.75 -38.14%
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.70 0.99 1.01 0.90 0.65 0.57 111.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/11/15 25/05/15 24/02/15 26/11/14 28/08/14 29/05/14 28/02/14 -
Price 1.22 1.88 1.67 1.15 0.965 0.85 0.49 -
P/RPS 2.08 4.79 4.85 3.11 2.82 3.22 1.56 21.20%
P/EPS 21.22 55.30 40.76 34.53 27.97 30.69 14.37 29.76%
EY 4.71 1.81 2.45 2.90 3.58 3.26 6.96 -22.97%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.88 1.69 1.21 1.03 0.93 0.56 68.29%

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