[MITRA] QoQ 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- -23.95%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 273,709 251,414 245,556 195,492 246,955 231,308 235,566 10.47%
PBT 62,810 34,580 38,747 23,995 40,011 33,918 30,943 59.97%
Tax -17,492 -7,001 -8,809 -5,564 -15,497 -8,045 -8,160 65.86%
NP 45,318 27,579 29,938 18,431 24,514 25,873 22,783 57.83%
-
NP to SH 43,700 26,902 29,627 18,455 24,267 25,821 23,093 52.69%
-
Tax Rate 27.85% 20.25% 22.73% 23.19% 38.73% 23.72% 26.37% -
Total Cost 228,391 223,835 215,618 177,061 222,441 205,435 212,783 4.80%
-
Net Worth 615,767 567,411 553,896 519,046 500,562 461,993 401,634 32.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 33,465 - - - 32,087 - - -
Div Payout % 76.58% - - - 132.23% - - -
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 615,767 567,411 553,896 519,046 500,562 461,993 401,634 32.78%
NOSH 669,312 667,543 644,065 640,798 641,746 642,110 401,634 40.34%
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 16.56% 10.97% 12.19% 9.43% 9.93% 11.19% 9.67% -
ROE 7.10% 4.74% 5.35% 3.56% 4.85% 5.59% 5.75% -
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 40.89 37.66 38.13 30.51 38.48 36.55 58.65 -21.28%
EPS 6.53 4.03 4.60 2.88 3.78 4.08 3.82 42.73%
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 35.27 32.39 31.64 25.19 31.82 29.80 30.35 10.48%
EPS 5.63 3.47 3.82 2.38 3.13 3.33 2.98 52.53%
DPS 4.31 0.00 0.00 0.00 4.13 0.00 0.00 -
NAPS 0.7934 0.7311 0.7136 0.6687 0.6449 0.5952 0.5175 32.78%
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 3.08 3.64 3.41 4.03 3.12 2.82 2.98 2.21%
P/EPS 19.30 34.00 28.26 42.71 31.73 25.25 30.44 -26.09%
EY 5.18 2.94 3.54 2.34 3.15 3.96 3.29 35.15%
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 3.06 3.32 3.70 4.36 2.99 3.39 2.08 29.20%
P/EPS 19.15 31.02 30.65 46.18 30.41 30.39 21.22 -6.58%
EY 5.22 3.22 3.26 2.17 3.29 3.29 4.71 7.06%
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