[MITRA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 172.41%
YoY- 48.88%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 471,815 595,903 441,048 390,039 238,888 144,417 86,927 32.55%
PBT 37,180 50,389 62,742 48,411 32,713 10,356 8,497 27.87%
Tax -9,034 -14,568 -14,373 -11,829 -8,445 -3,422 -2,770 21.76%
NP 28,146 35,821 48,369 36,582 24,268 6,934 5,727 30.37%
-
NP to SH 29,511 41,943 48,082 36,487 24,507 7,303 5,702 31.50%
-
Tax Rate 24.30% 28.91% 22.91% 24.43% 25.82% 33.04% 32.60% -
Total Cost 443,669 560,082 392,679 353,457 214,620 137,483 81,200 32.69%
-
Net Worth 859,736 710,216 552,814 397,895 370,363 335,543 330,322 17.27%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 859,736 710,216 552,814 397,895 370,363 335,543 330,322 17.27%
NOSH 896,148 670,015 642,807 397,895 394,003 394,756 393,241 14.70%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.97% 6.01% 10.97% 9.38% 10.16% 4.80% 6.59% -
ROE 3.43% 5.91% 8.70% 9.17% 6.62% 2.18% 1.73% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.68 88.94 68.61 98.03 60.63 36.58 22.11 15.56%
EPS 3.30 6.26 7.48 6.07 6.22 1.85 1.45 14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.06 0.86 1.00 0.94 0.85 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 401,634
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 60.79 76.78 56.83 50.25 30.78 18.61 11.20 32.55%
EPS 3.80 5.40 6.19 4.70 3.16 0.94 0.73 31.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1077 0.9151 0.7123 0.5127 0.4772 0.4323 0.4256 17.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.51 1.37 1.30 1.75 0.85 0.49 0.57 -
P/RPS 0.97 1.54 1.89 1.79 1.40 1.34 2.58 -15.03%
P/EPS 15.48 21.88 17.38 19.08 13.67 26.49 39.31 -14.37%
EY 6.46 4.57 5.75 5.24 7.32 3.78 2.54 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.29 1.51 1.75 0.90 0.58 0.68 -4.06%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 18/08/16 25/11/15 28/08/14 27/08/13 27/08/12 -
Price 0.49 1.33 1.41 1.22 0.965 0.475 0.51 -
P/RPS 0.93 1.50 2.06 1.24 1.59 1.30 2.31 -14.06%
P/EPS 14.87 21.25 18.85 13.30 15.51 25.68 35.17 -13.36%
EY 6.73 4.71 5.30 7.52 6.45 3.89 2.84 15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.25 1.64 1.22 1.03 0.56 0.61 -2.93%

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