[MITRA] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.13%
YoY- 49.31%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 697,543 1,040,114 1,118,975 912,703 671,355 432,914 308,032 14.58%
PBT 7,170 88,866 142,956 136,455 88,180 62,653 29,697 -21.08%
Tax -13,471 -23,589 -35,794 -37,700 -22,581 -16,667 -9,609 5.78%
NP -6,301 65,277 107,162 98,755 65,599 45,986 20,088 -
-
NP to SH -3,771 68,024 111,681 98,169 65,748 46,521 19,530 -
-
Tax Rate 187.88% 26.54% 25.04% 27.63% 25.61% 26.60% 32.36% -
Total Cost 703,844 974,837 1,011,813 813,948 605,756 386,928 287,944 16.05%
-
Net Worth 827,394 859,736 710,576 553,896 401,634 369,978 334,409 16.29%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 13,374 13,777 33,465 32,087 19,700 7,886 - -
Div Payout % 0.00% 20.25% 29.97% 32.69% 29.96% 16.95% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 827,394 859,736 710,576 553,896 401,634 369,978 334,409 16.29%
NOSH 896,148 896,148 670,355 644,065 401,634 393,594 393,423 14.69%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -0.90% 6.28% 9.58% 10.82% 9.77% 10.62% 6.52% -
ROE -0.46% 7.91% 15.72% 17.72% 16.37% 12.57% 5.84% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.40 116.14 166.92 141.71 167.16 109.99 78.30 0.02%
EPS -0.42 7.60 16.66 15.24 16.37 11.82 4.96 -
DPS 1.50 1.54 5.00 5.00 5.00 2.00 0.00 -
NAPS 0.93 0.96 1.06 0.86 1.00 0.94 0.85 1.50%
Adjusted Per Share Value based on latest NOSH - 644,065
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 89.87 134.01 144.17 117.59 86.50 55.78 39.69 14.58%
EPS -0.49 8.76 14.39 12.65 8.47 5.99 2.52 -
DPS 1.72 1.78 4.31 4.13 2.54 1.02 0.00 -
NAPS 1.066 1.1077 0.9155 0.7136 0.5175 0.4767 0.4309 16.28%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.345 0.51 1.37 1.30 1.75 0.85 0.49 -
P/RPS 0.44 0.44 0.82 0.92 1.05 0.77 0.63 -5.80%
P/EPS -81.39 6.71 8.22 8.53 10.69 7.19 9.87 -
EY -1.23 14.89 12.16 11.72 9.35 13.91 10.13 -
DY 4.35 3.02 3.65 3.85 2.86 2.35 0.00 -
P/NAPS 0.37 0.53 1.29 1.51 1.75 0.90 0.58 -7.21%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 28/08/17 18/08/16 25/11/15 28/08/14 27/08/13 -
Price 0.28 0.49 1.33 1.41 1.22 0.965 0.475 -
P/RPS 0.36 0.42 0.80 0.99 0.73 0.88 0.61 -8.41%
P/EPS -66.06 6.45 7.98 9.25 7.45 8.16 9.57 -
EY -1.51 15.50 12.53 10.81 13.42 12.25 10.45 -
DY 5.36 3.14 3.76 3.55 4.10 2.07 0.00 -
P/NAPS 0.30 0.51 1.25 1.64 1.22 1.03 0.56 -9.87%

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