[MITRA] QoQ 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- 72.41%
YoY- 70.06%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 195,492 246,955 231,308 235,566 154,473 135,761 145,555 21.70%
PBT 23,995 40,011 33,918 30,943 17,468 22,759 17,010 25.75%
Tax -5,564 -15,497 -8,045 -8,160 -3,669 -6,670 -4,082 22.91%
NP 18,431 24,514 25,873 22,783 13,799 16,089 12,928 26.64%
-
NP to SH 18,455 24,267 25,821 23,093 13,394 16,144 13,117 25.53%
-
Tax Rate 23.19% 38.73% 23.72% 26.37% 21.00% 29.31% 24.00% -
Total Cost 177,061 222,441 205,435 212,783 140,674 119,672 132,627 21.22%
-
Net Worth 519,046 500,562 461,993 401,634 393,970 390,069 374,208 24.34%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 32,087 - - - 19,700 - -
Div Payout % - 132.23% - - - 122.03% - -
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 519,046 500,562 461,993 401,634 393,970 390,069 374,208 24.34%
NOSH 640,798 641,746 642,110 401,634 393,970 394,009 393,903 38.27%
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% 9.93% 11.19% 9.67% 8.93% 11.85% 8.88% -
ROE 3.56% 4.85% 5.59% 5.75% 3.40% 4.14% 3.51% -
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 30.51 38.48 36.55 58.65 39.21 34.46 36.95 -11.97%
EPS 2.88 3.78 4.08 3.82 2.26 2.73 3.33 -9.21%
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 25.19 31.82 29.80 30.35 19.90 17.49 18.75 21.73%
EPS 2.38 3.13 3.33 2.98 1.73 2.08 1.69 25.61%
DPS 0.00 4.13 0.00 0.00 0.00 2.54 0.00 -
NAPS 0.6687 0.6449 0.5952 0.5175 0.5076 0.5026 0.4821 24.34%
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 4.03 3.12 2.82 2.98 4.34 2.84 2.58 34.58%
P/EPS 42.71 31.73 25.25 30.44 50.00 23.92 28.68 30.37%
EY 2.34 3.15 3.96 3.29 2.00 4.18 3.49 -23.37%
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 4.36 2.99 3.39 2.08 4.79 4.85 3.11 25.23%
P/EPS 46.18 30.41 30.39 21.22 55.30 40.76 34.53 21.36%
EY 2.17 3.29 3.29 4.71 1.81 2.45 2.90 -17.56%
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