[MITRA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
02-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.85%
YoY- 65.61%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 901,054 1,193,212 923,282 848,141 512,592 286,090 215,268 26.93%
PBT 61,346 103,740 129,762 111,500 66,298 27,837 18,748 21.83%
Tax -17,770 -28,262 -28,498 -28,226 -16,704 -7,130 -7,201 16.23%
NP 43,576 75,477 101,264 83,273 49,594 20,706 11,546 24.76%
-
NP to SH 46,089 84,248 99,978 83,077 50,165 21,162 9,032 31.19%
-
Tax Rate 28.97% 27.24% 21.96% 25.31% 25.20% 25.61% 38.41% -
Total Cost 857,478 1,117,734 822,018 764,868 462,997 265,384 203,721 27.05%
-
Net Worth 841,804 711,165 553,748 461,993 374,270 335,601 311,131 18.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 841,804 711,165 553,748 461,993 374,270 335,601 311,131 18.03%
NOSH 896,148 689,481 651,468 642,110 393,968 394,825 393,837 14.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.84% 6.33% 10.97% 9.82% 9.68% 7.24% 5.36% -
ROE 5.48% 11.85% 18.05% 17.98% 13.40% 6.31% 2.90% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 100.62 174.49 141.72 134.02 130.11 72.46 54.66 10.70%
EPS 5.15 12.49 15.35 13.41 12.73 5.36 2.29 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.04 0.85 0.73 0.95 0.85 0.79 2.93%
Adjusted Per Share Value based on latest NOSH - 642,110
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 116.09 153.73 118.96 109.28 66.04 36.86 27.74 26.93%
EPS 5.94 10.85 12.88 10.70 6.46 2.73 1.16 31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0846 0.9163 0.7135 0.5952 0.4822 0.4324 0.4009 18.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.41 1.05 1.37 1.03 0.955 0.45 0.46 -
P/RPS 0.41 0.60 0.97 0.77 0.73 0.62 0.84 -11.26%
P/EPS 7.97 8.52 8.93 7.85 7.50 8.40 20.06 -14.25%
EY 12.55 11.73 11.20 12.74 13.33 11.91 4.99 16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 1.61 1.41 1.01 0.53 0.58 -4.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 28/11/16 02/12/15 26/11/14 27/11/13 26/11/12 -
Price 0.33 0.77 1.25 1.24 1.15 0.48 0.45 -
P/RPS 0.33 0.44 0.88 0.93 0.88 0.66 0.82 -14.06%
P/EPS 6.41 6.25 8.15 9.45 9.03 8.96 19.62 -17.00%
EY 15.60 16.00 12.28 10.59 11.07 11.17 5.10 20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.74 1.47 1.70 1.21 0.56 0.57 -7.80%

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