[MITRA] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 42.91%
YoY- 83.41%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,164,202 966,171 861,694 520,205 338,444 250,542 261,832 28.20%
PBT 102,077 160,132 122,126 72,483 40,295 27,837 56,752 10.26%
Tax -29,122 -38,866 -35,156 -19,198 -11,642 -8,957 -15,743 10.78%
NP 72,955 121,266 86,970 53,285 28,653 18,880 41,009 10.06%
-
NP to SH 80,456 118,684 86,576 53,769 29,317 17,930 40,797 11.97%
-
Tax Rate 28.53% 24.27% 28.79% 26.49% 28.89% 32.18% 27.74% -
Total Cost 1,091,247 844,905 774,724 466,920 309,791 231,662 220,823 30.47%
-
Net Worth 750,891 603,196 487,335 390,320 347,226 331,238 320,641 15.22%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 13,777 32,782 31,239 19,713 - - 19,315 -5.47%
Div Payout % 17.12% 27.62% 36.08% 36.66% - - 47.35% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 750,891 603,196 487,335 390,320 347,226 331,238 320,641 15.22%
NOSH 689,481 655,648 624,789 394,262 394,576 394,331 386,315 10.12%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.27% 12.55% 10.09% 10.24% 8.47% 7.54% 15.66% -
ROE 10.71% 19.68% 17.77% 13.78% 8.44% 5.41% 12.72% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 169.00 147.36 137.92 131.94 85.77 63.54 67.78 16.43%
EPS 11.87 18.10 13.85 9.10 7.43 4.54 10.56 1.96%
DPS 2.00 5.00 5.00 5.00 0.00 0.00 5.00 -14.15%
NAPS 1.09 0.92 0.78 0.99 0.88 0.84 0.83 4.64%
Adjusted Per Share Value based on latest NOSH - 394,009
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 150.00 124.48 111.02 67.02 43.61 32.28 33.73 28.20%
EPS 10.37 15.29 11.15 6.93 3.78 2.31 5.26 11.96%
DPS 1.78 4.22 4.02 2.54 0.00 0.00 2.49 -5.43%
NAPS 0.9675 0.7772 0.6279 0.5029 0.4474 0.4268 0.4131 15.22%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.97 1.26 1.20 0.98 0.505 0.43 0.47 -
P/RPS 0.57 0.86 0.87 0.74 0.59 0.68 0.69 -3.13%
P/EPS 8.31 6.96 8.66 7.19 6.80 9.46 4.45 10.95%
EY 12.04 14.37 11.55 13.92 14.71 10.57 22.47 -9.86%
DY 2.06 3.97 4.17 5.10 0.00 0.00 10.64 -23.92%
P/NAPS 0.89 1.37 1.54 0.99 0.57 0.51 0.57 7.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 24/02/15 28/02/14 26/02/13 28/02/12 -
Price 0.915 1.25 1.15 1.67 0.49 0.41 0.57 -
P/RPS 0.54 0.85 0.83 1.27 0.57 0.65 0.84 -7.09%
P/EPS 7.83 6.91 8.30 12.25 6.59 9.02 5.40 6.38%
EY 12.76 14.48 12.05 8.17 15.16 11.09 18.53 -6.02%
DY 2.19 4.00 4.35 2.99 0.00 0.00 8.77 -20.62%
P/NAPS 0.84 1.36 1.47 1.69 0.56 0.49 0.69 3.32%

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