[MITRA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 36.21%
YoY- 48.88%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 781,968 861,694 848,141 780,078 617,892 520,205 512,592 32.48%
PBT 95,980 122,126 111,500 96,822 69,872 72,483 66,298 27.94%
Tax -22,256 -35,156 -28,226 -23,658 -14,676 -19,198 -16,704 21.06%
NP 73,724 86,970 83,273 73,164 55,196 53,285 49,594 30.22%
-
NP to SH 73,820 86,576 83,077 72,974 53,576 53,769 50,165 29.34%
-
Tax Rate 23.19% 28.79% 25.31% 24.43% 21.00% 26.49% 25.20% -
Total Cost 708,244 774,724 764,868 706,914 562,696 466,920 462,997 32.72%
-
Net Worth 519,046 487,335 461,993 397,895 393,970 390,320 374,270 24.33%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 31,239 - - - 19,713 - -
Div Payout % - 36.08% - - - 36.66% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 519,046 487,335 461,993 397,895 393,970 390,320 374,270 24.33%
NOSH 640,798 624,789 642,110 397,895 393,970 394,262 393,968 38.26%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.43% 10.09% 9.82% 9.38% 8.93% 10.24% 9.68% -
ROE 14.22% 17.77% 17.98% 18.34% 13.60% 13.78% 13.40% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 122.03 137.92 134.02 196.05 156.84 131.94 130.11 -4.18%
EPS 11.52 13.85 13.41 12.14 9.04 9.10 12.73 -6.43%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.81 0.78 0.73 1.00 1.00 0.99 0.95 -10.07%
Adjusted Per Share Value based on latest NOSH - 401,634
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 103.12 113.64 111.85 102.87 81.49 68.60 67.60 32.48%
EPS 9.74 11.42 10.96 9.62 7.07 7.09 6.62 29.32%
DPS 0.00 4.12 0.00 0.00 0.00 2.60 0.00 -
NAPS 0.6845 0.6427 0.6093 0.5247 0.5196 0.5147 0.4936 24.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.23 1.20 1.03 1.75 1.70 0.98 0.955 -
P/RPS 1.01 0.87 0.77 0.89 1.08 0.74 0.73 24.14%
P/EPS 10.68 8.66 7.85 9.54 12.50 7.19 7.50 26.54%
EY 9.37 11.55 12.74 10.48 8.00 13.92 13.33 -20.92%
DY 0.00 4.17 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.52 1.54 1.41 1.75 1.70 0.99 1.01 31.29%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 02/12/15 25/11/15 25/05/15 24/02/15 26/11/14 -
Price 1.33 1.15 1.24 1.22 1.88 1.67 1.15 -
P/RPS 1.09 0.83 0.93 0.62 1.20 1.27 0.88 15.32%
P/EPS 11.55 8.30 9.45 6.65 13.82 12.25 9.03 17.81%
EY 8.66 12.05 10.59 15.03 7.23 8.17 11.07 -15.08%
DY 0.00 4.35 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 1.64 1.47 1.70 1.22 1.88 1.69 1.21 22.44%

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