[MITRA] YoY 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- 72.41%
YoY- 70.06%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 206,754 304,470 245,556 235,566 134,719 78,007 53,542 25.24%
PBT 13,639 12,727 38,747 30,943 18,357 6,230 4,541 20.10%
Tax -4,094 -6,002 -8,809 -8,160 -5,035 -2,142 -1,497 18.24%
NP 9,545 6,725 29,938 22,783 13,322 4,088 3,044 20.97%
-
NP to SH 10,325 13,206 29,627 23,093 13,579 4,367 2,869 23.78%
-
Tax Rate 30.02% 47.16% 22.73% 26.37% 27.43% 34.38% 32.97% -
Total Cost 197,209 297,745 215,618 212,783 121,397 73,919 50,498 25.47%
-
Net Worth 859,736 710,576 553,896 401,634 369,978 334,409 330,131 17.28%
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 859,736 710,576 553,896 401,634 369,978 334,409 330,131 17.28%
NOSH 896,148 670,355 644,065 401,634 393,594 393,423 393,013 14.71%
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 4.62% 2.21% 12.19% 9.67% 9.89% 5.24% 5.69% -
ROE 1.20% 1.86% 5.35% 5.75% 3.67% 1.31% 0.87% -
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 23.09 45.42 38.13 58.65 34.23 19.83 13.62 9.19%
EPS 1.15 1.97 4.60 3.82 3.45 1.11 0.73 7.86%
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 26.64 39.23 31.64 30.35 17.36 10.05 6.90 25.23%
EPS 1.33 1.70 3.82 2.98 1.75 0.56 0.37 23.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1077 0.9155 0.7136 0.5175 0.4767 0.4309 0.4253 17.28%
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 2.21 3.02 3.41 2.98 2.48 2.47 4.18 -10.07%
P/EPS 44.24 69.54 28.26 30.44 24.64 44.14 78.08 -9.03%
EY 2.26 1.44 3.54 3.29 4.06 2.27 1.28 9.93%
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 2.12 2.93 3.70 2.08 2.82 2.40 3.74 -9.02%
P/EPS 42.50 67.51 30.65 21.22 27.97 42.79 69.86 -7.94%
EY 2.35 1.48 3.26 4.71 3.58 2.34 1.43 8.62%
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