[MITRA] QoQ 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- -18.73%
YoY- 272.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 135,761 145,555 134,719 104,169 123,875 70,151 78,007 44.54%
PBT 22,759 17,010 18,357 14,356 19,416 10,522 6,230 136.63%
Tax -6,670 -4,082 -5,035 -3,410 -6,293 -1,926 -2,142 112.80%
NP 16,089 12,928 13,322 10,946 13,123 8,596 4,088 148.65%
-
NP to SH 16,144 13,117 13,579 10,928 13,446 8,569 4,367 138.51%
-
Tax Rate 29.31% 24.00% 27.43% 23.75% 32.41% 18.30% 34.38% -
Total Cost 119,672 132,627 121,397 93,223 110,752 61,555 73,919 37.75%
-
Net Worth 390,069 374,208 369,978 359,006 346,993 334,112 334,409 10.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,700 - - - - - - -
Div Payout % 122.03% - - - - - - -
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 390,069 374,208 369,978 359,006 346,993 334,112 334,409 10.77%
NOSH 394,009 393,903 393,594 394,512 394,310 393,073 393,423 0.09%
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 11.85% 8.88% 9.89% 10.51% 10.59% 12.25% 5.24% -
ROE 4.14% 3.51% 3.67% 3.04% 3.88% 2.56% 1.31% -
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 34.46 36.95 34.23 26.40 31.42 17.85 19.83 44.39%
EPS 2.73 3.33 3.45 2.77 3.41 2.18 1.11 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 17.90 19.20 17.77 13.74 16.34 9.25 10.29 44.49%
EPS 2.13 1.73 1.79 1.44 1.77 1.13 0.58 137.46%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5144 0.4935 0.4879 0.4734 0.4576 0.4406 0.441 10.77%
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 2.84 2.58 2.48 2.23 1.61 2.52 2.47 9.72%
P/EPS 23.92 28.68 24.64 21.30 14.81 20.64 44.14 -33.45%
EY 4.18 3.49 4.06 4.69 6.75 4.84 2.27 50.06%
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 4.85 3.11 2.82 3.22 1.56 2.69 2.40 59.63%
P/EPS 40.76 34.53 27.97 30.69 14.37 22.02 42.79 -3.17%
EY 2.45 2.90 3.58 3.26 6.96 4.54 2.34 3.10%
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