[MITRA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.13%
YoY- 235.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 617,892 520,205 512,592 477,776 416,676 338,444 286,090 67.16%
PBT 69,872 72,483 66,298 65,426 57,424 40,295 27,837 84.79%
Tax -14,676 -19,198 -16,704 -16,890 -13,640 -11,642 -7,130 61.88%
NP 55,196 53,285 49,594 48,536 43,784 28,653 20,706 92.36%
-
NP to SH 53,576 53,769 50,165 49,014 43,712 29,317 21,162 85.86%
-
Tax Rate 21.00% 26.49% 25.20% 25.82% 23.75% 28.89% 25.61% -
Total Cost 562,696 466,920 462,997 429,240 372,892 309,791 265,384 65.11%
-
Net Worth 393,970 390,320 374,270 370,363 359,006 347,226 335,601 11.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 19,713 - - - - - -
Div Payout % - 36.66% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 393,970 390,320 374,270 370,363 359,006 347,226 335,601 11.29%
NOSH 393,970 394,262 393,968 394,003 394,512 394,576 394,825 -0.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.93% 10.24% 9.68% 10.16% 10.51% 8.47% 7.24% -
ROE 13.60% 13.78% 13.40% 13.23% 12.18% 8.44% 6.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 156.84 131.94 130.11 121.26 105.62 85.77 72.46 67.40%
EPS 9.04 9.10 12.73 12.44 11.08 7.43 5.36 41.73%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 0.94 0.91 0.88 0.85 11.45%
Adjusted Per Share Value based on latest NOSH - 393,594
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.49 68.60 67.60 63.01 54.95 44.63 37.73 67.16%
EPS 7.07 7.09 6.62 6.46 5.76 3.87 2.79 85.97%
DPS 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.5147 0.4936 0.4884 0.4734 0.4579 0.4426 11.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.70 0.98 0.955 0.85 0.59 0.505 0.45 -
P/RPS 1.08 0.74 0.73 0.70 0.56 0.59 0.62 44.82%
P/EPS 12.50 7.19 7.50 6.83 5.32 6.80 8.40 30.37%
EY 8.00 13.92 13.33 14.64 18.78 14.71 11.91 -23.32%
DY 0.00 5.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.99 1.01 0.90 0.65 0.57 0.53 117.64%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 24/02/15 26/11/14 28/08/14 29/05/14 28/02/14 27/11/13 -
Price 1.88 1.67 1.15 0.965 0.85 0.49 0.48 -
P/RPS 1.20 1.27 0.88 0.80 0.80 0.57 0.66 49.02%
P/EPS 13.82 12.25 9.03 7.76 7.67 6.59 8.96 33.53%
EY 7.23 8.17 11.07 12.89 13.04 15.16 11.17 -25.19%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.69 1.21 1.03 0.93 0.56 0.56 124.37%

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