[MITRA] QoQ 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- 24.26%
YoY- 210.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 154,473 135,761 145,555 134,719 104,169 123,875 70,151 69.33%
PBT 17,468 22,759 17,010 18,357 14,356 19,416 10,522 40.24%
Tax -3,669 -6,670 -4,082 -5,035 -3,410 -6,293 -1,926 53.73%
NP 13,799 16,089 12,928 13,322 10,946 13,123 8,596 37.13%
-
NP to SH 13,394 16,144 13,117 13,579 10,928 13,446 8,569 34.72%
-
Tax Rate 21.00% 29.31% 24.00% 27.43% 23.75% 32.41% 18.30% -
Total Cost 140,674 119,672 132,627 121,397 93,223 110,752 61,555 73.58%
-
Net Worth 393,970 390,069 374,208 369,978 359,006 346,993 334,112 11.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 19,700 - - - - - -
Div Payout % - 122.03% - - - - - -
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 393,970 390,069 374,208 369,978 359,006 346,993 334,112 11.62%
NOSH 393,970 394,009 393,903 393,594 394,512 394,310 393,073 0.15%
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% 11.85% 8.88% 9.89% 10.51% 10.59% 12.25% -
ROE 3.40% 4.14% 3.51% 3.67% 3.04% 3.88% 2.56% -
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 39.21 34.46 36.95 34.23 26.40 31.42 17.85 69.06%
EPS 2.26 2.73 3.33 3.45 2.77 3.41 2.18 2.43%
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 19.90 17.49 18.75 17.36 13.42 15.96 9.04 69.30%
EPS 1.73 2.08 1.69 1.75 1.41 1.73 1.10 35.27%
DPS 0.00 2.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.5026 0.4821 0.4767 0.4625 0.4471 0.4305 11.62%
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 4.34 2.84 2.58 2.48 2.23 1.61 2.52 43.72%
P/EPS 50.00 23.92 28.68 24.64 21.30 14.81 20.64 80.47%
EY 2.00 4.18 3.49 4.06 4.69 6.75 4.84 -44.55%
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 4.79 4.85 3.11 2.82 3.22 1.56 2.69 46.96%
P/EPS 55.30 40.76 34.53 27.97 30.69 14.37 22.02 84.86%
EY 1.81 2.45 2.90 3.58 3.26 6.96 4.54 -45.86%
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