[MITRA] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 10.35%
YoY- 61.01%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 838,428 1,164,202 966,171 861,694 520,204 338,443 250,543 22.28%
PBT 60,643 102,076 160,132 122,124 72,482 40,296 27,838 13.84%
Tax -18,522 -29,124 -38,866 -35,156 -19,197 -11,644 -8,957 12.86%
NP 42,121 72,952 121,266 86,968 53,285 28,652 18,881 14.30%
-
NP to SH 44,574 80,455 118,684 86,574 53,768 29,317 17,929 16.38%
-
Tax Rate 30.54% 28.53% 24.27% 28.79% 26.49% 28.90% 32.18% -
Total Cost 796,307 1,091,250 844,905 774,726 466,919 309,791 231,662 22.83%
-
Net Worth 847,068 750,891 615,767 500,562 390,069 346,993 331,483 16.91%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,374 13,777 33,465 32,087 19,700 7,886 - -
Div Payout % 30.01% 17.12% 28.20% 37.06% 36.64% 26.90% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 847,068 750,891 615,767 500,562 390,069 346,993 331,483 16.91%
NOSH 896,148 689,481 669,312 641,746 394,009 394,310 394,623 14.64%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.02% 6.27% 12.55% 10.09% 10.24% 8.47% 7.54% -
ROE 5.26% 10.71% 19.27% 17.30% 13.78% 8.45% 5.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 94.03 169.00 144.35 134.27 132.03 85.83 63.49 6.76%
EPS 5.00 11.68 17.73 13.49 13.65 7.43 4.54 1.62%
DPS 1.50 2.00 5.00 5.00 5.00 2.00 0.00 -
NAPS 0.95 1.09 0.92 0.78 0.99 0.88 0.84 2.07%
Adjusted Per Share Value based on latest NOSH - 641,746
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.02 150.00 124.48 111.02 67.02 43.61 32.28 22.28%
EPS 5.74 10.37 15.29 11.15 6.93 3.78 2.31 16.37%
DPS 1.72 1.78 4.31 4.13 2.54 1.02 0.00 -
NAPS 1.0914 0.9675 0.7934 0.6449 0.5026 0.4471 0.4271 16.91%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.28 0.97 1.26 1.20 0.98 0.505 0.43 -
P/RPS 0.30 0.57 0.87 0.89 0.74 0.59 0.68 -12.74%
P/EPS 5.60 8.31 7.11 8.90 7.18 6.79 9.46 -8.36%
EY 17.85 12.04 14.07 11.24 13.92 14.72 10.57 9.12%
DY 5.36 2.06 3.97 4.17 5.10 3.96 0.00 -
P/NAPS 0.29 0.89 1.37 1.54 0.99 0.57 0.51 -8.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 24/02/15 28/02/14 26/02/13 -
Price 0.325 0.915 1.25 1.15 1.67 0.49 0.41 -
P/RPS 0.35 0.54 0.87 0.86 1.26 0.57 0.65 -9.79%
P/EPS 6.50 7.83 7.05 8.52 12.24 6.59 9.02 -5.31%
EY 15.38 12.76 14.19 11.73 8.17 15.17 11.08 5.61%
DY 4.62 2.19 4.00 4.35 2.99 4.08 0.00 -
P/NAPS 0.34 0.84 1.36 1.47 1.69 0.56 0.49 -5.90%

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