[MITRA] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.21%
YoY- 61.01%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 838,428 1,164,202 966,171 861,694 520,205 338,444 250,542 22.29%
PBT 60,640 102,077 160,132 122,126 72,483 40,295 27,837 13.84%
Tax -18,523 -29,122 -38,866 -35,156 -19,198 -11,642 -8,957 12.86%
NP 42,117 72,955 121,266 86,970 53,285 28,653 18,880 14.30%
-
NP to SH 44,569 80,456 118,684 86,576 53,769 29,317 17,930 16.38%
-
Tax Rate 30.55% 28.53% 24.27% 28.79% 26.49% 28.89% 32.18% -
Total Cost 796,311 1,091,247 844,905 774,724 466,920 309,791 231,662 22.83%
-
Net Worth 847,068 750,891 603,196 487,335 390,320 347,226 331,238 16.93%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,374 13,777 32,782 31,239 19,713 - - -
Div Payout % 30.01% 17.12% 27.62% 36.08% 36.66% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 847,068 750,891 603,196 487,335 390,320 347,226 331,238 16.93%
NOSH 896,148 689,481 655,648 624,789 394,262 394,576 394,331 14.65%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.02% 6.27% 12.55% 10.09% 10.24% 8.47% 7.54% -
ROE 5.26% 10.71% 19.68% 17.77% 13.78% 8.44% 5.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 94.03 169.00 147.36 137.92 131.94 85.77 63.54 6.74%
EPS 4.98 11.87 18.10 13.85 9.10 7.43 4.54 1.55%
DPS 1.50 2.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.95 1.09 0.92 0.78 0.99 0.88 0.84 2.07%
Adjusted Per Share Value based on latest NOSH - 641,746
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.02 150.00 124.48 111.02 67.02 43.61 32.28 22.28%
EPS 5.74 10.37 15.29 11.15 6.93 3.78 2.31 16.37%
DPS 1.72 1.78 4.22 4.02 2.54 0.00 0.00 -
NAPS 1.0914 0.9675 0.7772 0.6279 0.5029 0.4474 0.4268 16.93%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.28 0.97 1.26 1.20 0.98 0.505 0.43 -
P/RPS 0.30 0.57 0.86 0.87 0.74 0.59 0.68 -12.74%
P/EPS 5.60 8.31 6.96 8.66 7.19 6.80 9.46 -8.36%
EY 17.85 12.04 14.37 11.55 13.92 14.71 10.57 9.12%
DY 5.36 2.06 3.97 4.17 5.10 0.00 0.00 -
P/NAPS 0.29 0.89 1.37 1.54 0.99 0.57 0.51 -8.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 24/02/15 28/02/14 26/02/13 -
Price 0.325 0.915 1.25 1.15 1.67 0.49 0.41 -
P/RPS 0.35 0.54 0.85 0.83 1.27 0.57 0.65 -9.79%
P/EPS 6.50 7.83 6.91 8.30 12.25 6.59 9.02 -5.31%
EY 15.38 12.76 14.48 12.05 8.17 15.16 11.09 5.59%
DY 4.62 2.19 4.00 4.35 2.99 0.00 0.00 -
P/NAPS 0.34 0.84 1.36 1.47 1.69 0.56 0.49 -5.90%

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