[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 42.91%
YoY- 83.41%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 636,106 390,039 154,473 520,205 384,444 238,888 104,169 233.72%
PBT 83,625 48,411 17,468 72,483 49,724 32,713 14,356 223.39%
Tax -21,170 -11,829 -3,669 -19,198 -12,528 -8,445 -3,410 237.41%
NP 62,455 36,582 13,799 53,285 37,196 24,268 10,946 218.96%
-
NP to SH 62,308 36,487 13,394 53,769 37,624 24,507 10,928 218.81%
-
Tax Rate 25.32% 24.43% 21.00% 26.49% 25.20% 25.82% 23.75% -
Total Cost 573,651 353,457 140,674 466,920 347,248 214,620 93,223 235.43%
-
Net Worth 461,993 397,895 393,970 390,320 374,270 370,363 359,006 18.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 19,713 - - - -
Div Payout % - - - 36.66% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 461,993 397,895 393,970 390,320 374,270 370,363 359,006 18.29%
NOSH 642,110 397,895 393,970 394,262 393,968 394,003 394,512 38.32%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.82% 9.38% 8.93% 10.24% 9.68% 10.16% 10.51% -
ROE 13.49% 9.17% 3.40% 13.78% 10.05% 6.62% 3.04% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 100.51 98.03 39.21 131.94 97.58 60.63 26.40 143.62%
EPS 10.06 6.07 2.26 9.10 9.55 6.22 2.77 136.08%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.73 1.00 1.00 0.99 0.95 0.94 0.91 -13.65%
Adjusted Per Share Value based on latest NOSH - 394,009
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 83.89 51.44 20.37 68.60 50.70 31.50 13.74 233.68%
EPS 8.22 4.81 1.77 7.09 4.96 3.23 1.44 219.06%
DPS 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
NAPS 0.6093 0.5247 0.5196 0.5147 0.4936 0.4884 0.4734 18.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.03 1.75 1.70 0.98 0.955 0.85 0.59 -
P/RPS 1.02 1.79 4.34 0.74 0.98 1.40 2.23 -40.60%
P/EPS 10.46 19.08 50.00 7.19 10.00 13.67 21.30 -37.72%
EY 9.56 5.24 2.00 13.92 10.00 7.32 4.69 60.69%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 1.41 1.75 1.70 0.99 1.01 0.90 0.65 67.49%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 02/12/15 25/11/15 25/05/15 24/02/15 26/11/14 28/08/14 29/05/14 -
Price 1.24 1.22 1.88 1.67 1.15 0.965 0.85 -
P/RPS 1.23 1.24 4.79 1.27 1.18 1.59 3.22 -47.32%
P/EPS 12.59 13.30 55.30 12.25 12.04 15.51 30.69 -44.75%
EY 7.94 7.52 1.81 8.17 8.30 6.45 3.26 80.92%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 1.70 1.22 1.88 1.69 1.21 1.03 0.93 49.44%

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