[MITRA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.59%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,137,830 1,062,112 902,713 570,508 376,202 283,567 215,844 31.90%
PBT 87,954 173,800 128,651 75,594 50,526 28,008 46,742 11.10%
Tax -25,497 -41,869 -37,051 -19,456 -13,774 -8,964 -13,219 11.56%
NP 62,457 131,931 91,600 56,138 36,752 19,044 33,523 10.92%
-
NP to SH 70,905 128,966 91,635 56,234 37,309 18,032 33,769 13.15%
-
Tax Rate 28.99% 24.09% 28.80% 25.74% 27.26% 32.01% 28.28% -
Total Cost 1,075,373 930,181 811,113 514,370 339,450 264,523 182,321 34.39%
-
Net Worth 771,557 649,764 519,046 393,970 359,006 333,275 330,516 15.16%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 13,777 33,465 32,087 19,700 7,886 - 19,738 -5.81%
Div Payout % 19.43% 25.95% 35.02% 35.03% 21.14% - 58.45% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 771,557 649,764 519,046 393,970 359,006 333,275 330,516 15.16%
NOSH 896,148 669,860 640,798 393,970 394,512 396,756 393,472 14.69%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.49% 12.42% 10.15% 9.84% 9.77% 6.72% 15.53% -
ROE 9.19% 19.85% 17.65% 14.27% 10.39% 5.41% 10.22% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 165.17 158.56 140.87 144.81 95.36 71.47 54.86 20.15%
EPS 10.29 19.25 14.30 14.27 9.46 4.54 8.58 3.07%
DPS 2.00 5.00 5.01 5.00 2.00 0.00 5.02 -14.21%
NAPS 1.12 0.97 0.81 1.00 0.91 0.84 0.84 4.90%
Adjusted Per Share Value based on latest NOSH - 393,970
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 146.60 136.84 116.31 73.50 48.47 36.54 27.81 31.90%
EPS 9.14 16.62 11.81 7.25 4.81 2.32 4.35 13.16%
DPS 1.78 4.31 4.13 2.54 1.02 0.00 2.54 -5.75%
NAPS 0.9941 0.8372 0.6687 0.5076 0.4625 0.4294 0.4258 15.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.615 1.34 1.23 1.70 0.59 0.415 0.56 -
P/RPS 0.37 0.85 0.87 1.17 0.62 0.58 1.02 -15.54%
P/EPS 5.98 6.96 8.60 11.91 6.24 9.13 6.53 -1.45%
EY 16.74 14.37 11.63 8.40 16.03 10.95 15.33 1.47%
DY 3.25 3.73 4.07 2.94 3.39 0.00 8.96 -15.54%
P/NAPS 0.55 1.38 1.52 1.70 0.65 0.49 0.67 -3.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 26/05/17 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.495 1.41 1.33 1.88 0.85 0.535 0.57 -
P/RPS 0.30 0.89 0.94 1.30 0.89 0.75 1.04 -18.70%
P/EPS 4.81 7.32 9.30 13.17 8.99 11.77 6.64 -5.22%
EY 20.79 13.65 10.75 7.59 11.13 8.50 15.06 5.51%
DY 4.04 3.54 3.76 2.66 2.35 0.00 8.80 -12.16%
P/NAPS 0.44 1.45 1.64 1.88 0.93 0.64 0.68 -6.99%

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