[MITRA] QoQ 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- -17.03%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 246,955 231,308 235,566 154,473 135,761 145,555 134,719 49.61%
PBT 40,011 33,918 30,943 17,468 22,759 17,010 18,357 67.86%
Tax -15,497 -8,045 -8,160 -3,669 -6,670 -4,082 -5,035 111.15%
NP 24,514 25,873 22,783 13,799 16,089 12,928 13,322 49.99%
-
NP to SH 24,267 25,821 23,093 13,394 16,144 13,117 13,579 47.10%
-
Tax Rate 38.73% 23.72% 26.37% 21.00% 29.31% 24.00% 27.43% -
Total Cost 222,441 205,435 212,783 140,674 119,672 132,627 121,397 49.57%
-
Net Worth 500,562 461,993 401,634 393,970 390,069 374,208 369,978 22.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 32,087 - - - 19,700 - - -
Div Payout % 132.23% - - - 122.03% - - -
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 500,562 461,993 401,634 393,970 390,069 374,208 369,978 22.25%
NOSH 641,746 642,110 401,634 393,970 394,009 393,903 393,594 38.40%
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 9.93% 11.19% 9.67% 8.93% 11.85% 8.88% 9.89% -
ROE 4.85% 5.59% 5.75% 3.40% 4.14% 3.51% 3.67% -
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 38.48 36.55 58.65 39.21 34.46 36.95 34.23 8.09%
EPS 3.78 4.08 3.82 2.26 2.73 3.33 3.45 6.26%
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 31.82 29.80 30.35 19.90 17.49 18.75 17.36 49.60%
EPS 3.13 3.33 2.98 1.73 2.08 1.69 1.75 47.18%
DPS 4.13 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 0.6449 0.5952 0.5175 0.5076 0.5026 0.4821 0.4767 22.25%
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 3.12 2.82 2.98 4.34 2.84 2.58 2.48 16.48%
P/EPS 31.73 25.25 30.44 50.00 23.92 28.68 24.64 18.30%
EY 3.15 3.96 3.29 2.00 4.18 3.49 4.06 -15.52%
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 2.99 3.39 2.08 4.79 4.85 3.11 2.82 3.96%
P/EPS 30.41 30.39 21.22 55.30 40.76 34.53 27.97 5.71%
EY 3.29 3.29 4.71 1.81 2.45 2.90 3.58 -5.46%
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