[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 55.95%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 595,903 291,433 966,171 692,462 441,048 195,492 861,694 -21.81%
PBT 50,389 37,663 160,132 97,322 62,742 23,995 122,126 -44.60%
Tax -14,568 -8,567 -38,866 -21,374 -14,373 -5,564 -35,156 -44.44%
NP 35,821 29,096 121,266 75,948 48,369 18,431 86,970 -44.67%
-
NP to SH 41,943 28,737 118,684 74,984 48,082 18,455 86,576 -38.34%
-
Tax Rate 28.91% 22.75% 24.27% 21.96% 22.91% 23.19% 28.79% -
Total Cost 560,082 262,337 844,905 616,514 392,679 177,061 774,724 -19.46%
-
Net Worth 710,216 649,764 603,196 553,748 552,814 519,046 487,335 28.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 32,782 - - - 31,239 -
Div Payout % - - 27.62% - - - 36.08% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 710,216 649,764 603,196 553,748 552,814 519,046 487,335 28.57%
NOSH 670,015 669,860 655,648 651,468 642,807 640,798 624,789 4.77%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.01% 9.98% 12.55% 10.97% 10.97% 9.43% 10.09% -
ROE 5.91% 4.42% 19.68% 13.54% 8.70% 3.56% 17.77% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 88.94 43.51 147.36 106.29 68.61 30.51 137.92 -25.37%
EPS 6.26 4.29 18.10 11.51 7.48 2.88 13.85 -41.13%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.06 0.97 0.92 0.85 0.86 0.81 0.78 22.71%
Adjusted Per Share Value based on latest NOSH - 667,543
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 78.59 38.43 127.42 91.32 58.16 25.78 113.64 -21.81%
EPS 5.53 3.79 15.65 9.89 6.34 2.43 11.42 -38.36%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 4.12 -
NAPS 0.9366 0.8569 0.7955 0.7303 0.729 0.6845 0.6427 28.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.37 1.34 1.26 1.37 1.30 1.23 1.20 -
P/RPS 1.54 3.08 0.86 1.29 1.89 4.03 0.87 46.38%
P/EPS 21.88 31.24 6.96 11.90 17.38 42.71 8.66 85.60%
EY 4.57 3.20 14.37 8.40 5.75 2.34 11.55 -46.13%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.17 -
P/NAPS 1.29 1.38 1.37 1.61 1.51 1.52 1.54 -11.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 26/05/17 27/02/17 28/11/16 18/08/16 26/05/16 25/02/16 -
Price 1.33 1.41 1.25 1.25 1.41 1.33 1.15 -
P/RPS 1.50 3.24 0.85 1.18 2.06 4.36 0.83 48.42%
P/EPS 21.25 32.87 6.91 10.86 18.85 46.18 8.30 87.25%
EY 4.71 3.04 14.48 9.21 5.30 2.17 12.05 -46.57%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.35 -
P/NAPS 1.25 1.45 1.36 1.47 1.64 1.64 1.47 -10.25%

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