[MITRA] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.78%
YoY- 88.96%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,166,567 939,417 750,500 508,318 303,659 224,840 285,618 26.40%
PBT 135,791 137,333 104,872 69,141 34,654 27,277 59,529 14.71%
Tax -35,422 -36,871 -26,329 -18,823 -8,904 -7,782 -18,206 11.72%
NP 100,369 100,462 78,543 50,318 25,750 19,495 41,323 15.92%
-
NP to SH 106,021 99,251 78,451 51,069 27,027 17,921 38,580 18.33%
-
Tax Rate 26.09% 26.85% 25.11% 27.22% 25.69% 28.53% 30.58% -
Total Cost 1,066,198 838,955 671,957 458,000 277,909 205,345 244,295 27.80%
-
Net Worth 711,165 0 461,993 0 334,112 313,659 316,042 14.45%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 33,465 32,087 19,700 7,886 - 19,738 14,425 15.04%
Div Payout % 31.57% 32.33% 25.11% 15.44% - 110.14% 37.39% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 711,165 0 461,993 0 334,112 313,659 316,042 14.45%
NOSH 689,481 667,543 642,110 393,903 393,073 397,037 395,052 9.71%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.60% 10.69% 10.47% 9.90% 8.48% 8.67% 14.47% -
ROE 14.91% 0.00% 16.98% 0.00% 8.09% 5.71% 12.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 170.60 140.73 118.59 129.05 77.25 56.63 72.30 15.36%
EPS 15.50 14.87 12.40 12.96 6.88 4.51 9.77 7.98%
DPS 4.89 4.81 3.11 2.00 0.00 5.00 3.65 4.99%
NAPS 1.04 0.00 0.73 0.00 0.85 0.79 0.80 4.46%
Adjusted Per Share Value based on latest NOSH - 393,903
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 150.30 121.04 96.70 65.49 39.12 28.97 36.80 26.40%
EPS 13.66 12.79 10.11 6.58 3.48 2.31 4.97 18.33%
DPS 4.31 4.13 2.54 1.02 0.00 2.54 1.86 15.01%
NAPS 0.9163 0.00 0.5952 0.00 0.4305 0.4041 0.4072 14.45%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.05 1.37 1.03 0.955 0.45 0.46 0.41 -
P/RPS 0.62 0.97 0.87 0.74 0.58 0.81 0.57 1.40%
P/EPS 6.77 9.21 8.31 7.37 6.54 10.19 4.20 8.27%
EY 14.77 10.85 12.04 13.58 15.28 9.81 23.82 -7.64%
DY 4.66 3.51 3.02 2.09 0.00 10.87 8.91 -10.23%
P/NAPS 1.01 0.00 1.41 0.00 0.53 0.58 0.51 12.05%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 28/11/16 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 -
Price 0.77 1.25 1.24 1.15 0.48 0.45 0.47 -
P/RPS 0.45 0.89 1.05 0.89 0.62 0.79 0.65 -5.93%
P/EPS 4.97 8.41 10.00 8.87 6.98 9.97 4.81 0.54%
EY 20.14 11.89 10.00 11.27 14.32 10.03 20.78 -0.51%
DY 6.36 3.85 2.51 1.74 0.00 11.11 7.77 -3.27%
P/NAPS 0.74 0.00 1.70 0.00 0.56 0.57 0.59 3.84%

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