[MITRA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 49.1%
YoY- 272.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 520,205 512,592 477,776 416,676 338,444 286,090 288,834 47.87%
PBT 72,483 66,298 65,426 57,424 40,295 27,837 20,712 129.97%
Tax -19,198 -16,704 -16,890 -13,640 -11,642 -7,130 -6,844 98.52%
NP 53,285 49,594 48,536 43,784 28,653 20,706 13,868 144.71%
-
NP to SH 53,769 50,165 49,014 43,712 29,317 21,162 14,606 137.84%
-
Tax Rate 26.49% 25.20% 25.82% 23.75% 28.89% 25.61% 33.04% -
Total Cost 466,920 462,997 429,240 372,892 309,791 265,384 274,966 42.19%
-
Net Worth 390,320 374,270 370,363 359,006 347,226 335,601 335,543 10.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,713 - - - - - - -
Div Payout % 36.66% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 390,320 374,270 370,363 359,006 347,226 335,601 335,543 10.57%
NOSH 394,262 393,968 394,003 394,512 394,576 394,825 394,756 -0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.24% 9.68% 10.16% 10.51% 8.47% 7.24% 4.80% -
ROE 13.78% 13.40% 13.23% 12.18% 8.44% 6.31% 4.35% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 131.94 130.11 121.26 105.62 85.77 72.46 73.17 47.98%
EPS 9.10 12.73 12.44 11.08 7.43 5.36 3.70 81.90%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.94 0.91 0.88 0.85 0.85 10.66%
Adjusted Per Share Value based on latest NOSH - 394,512
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.02 66.04 61.56 53.69 43.61 36.86 37.21 47.87%
EPS 6.93 6.46 6.32 5.63 3.78 2.73 1.88 138.05%
DPS 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5029 0.4822 0.4772 0.4625 0.4474 0.4324 0.4323 10.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.98 0.955 0.85 0.59 0.505 0.45 0.49 -
P/RPS 0.74 0.73 0.70 0.56 0.59 0.62 0.67 6.82%
P/EPS 7.19 7.50 6.83 5.32 6.80 8.40 13.24 -33.36%
EY 13.92 13.33 14.64 18.78 14.71 11.91 7.55 50.19%
DY 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 0.90 0.65 0.57 0.53 0.58 42.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 26/11/14 28/08/14 29/05/14 28/02/14 27/11/13 27/08/13 -
Price 1.67 1.15 0.965 0.85 0.49 0.48 0.475 -
P/RPS 1.27 0.88 0.80 0.80 0.57 0.66 0.65 56.09%
P/EPS 12.25 9.03 7.76 7.67 6.59 8.96 12.84 -3.07%
EY 8.17 11.07 12.89 13.04 15.16 11.17 7.79 3.21%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.21 1.03 0.93 0.56 0.56 0.56 108.41%

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