[MITRA] QoQ TTM 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- 27.26%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 520,204 508,318 432,914 376,202 338,443 303,659 308,032 41.67%
PBT 72,482 69,141 62,653 50,526 40,296 34,654 29,697 80.98%
Tax -19,197 -18,823 -16,667 -13,774 -11,644 -8,904 -9,609 58.42%
NP 53,285 50,318 45,986 36,752 28,652 25,750 20,088 91.28%
-
NP to SH 53,768 51,069 46,521 37,309 29,317 27,027 19,530 96.07%
-
Tax Rate 26.49% 27.22% 26.60% 27.26% 28.90% 25.69% 32.36% -
Total Cost 466,919 458,000 386,928 339,450 309,791 277,909 287,944 37.90%
-
Net Worth 390,069 0 369,978 359,006 346,993 334,112 334,409 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 7,886 7,886 7,886 7,886 - - -
Div Payout % 36.64% 15.44% 16.95% 21.14% 26.90% - - -
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 0 369,978 359,006 346,993 334,112 334,409 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 10.24% 9.90% 10.62% 9.77% 8.47% 8.48% 6.52% -
ROE 13.78% 0.00% 12.57% 10.39% 8.45% 8.09% 5.84% -
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 132.03 129.05 109.99 95.36 85.83 77.25 78.30 41.53%
EPS 13.65 12.96 11.82 9.46 7.43 6.88 4.96 96.01%
DPS 5.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.99 0.00 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 68.60 67.04 57.09 49.61 44.63 40.05 40.62 41.67%
EPS 7.09 6.73 6.14 4.92 3.87 3.56 2.58 95.83%
DPS 2.60 1.04 1.04 1.04 1.04 0.00 0.00 -
NAPS 0.5144 0.00 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 0.74 0.74 0.77 0.62 0.59 0.58 0.63 11.29%
P/EPS 7.18 7.37 7.19 6.24 6.79 6.54 9.87 -19.06%
EY 13.92 13.58 13.91 16.03 14.72 15.28 10.13 23.52%
DY 5.10 2.09 2.35 3.39 3.96 0.00 0.00 -
P/NAPS 0.99 0.00 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 1.26 0.89 0.88 0.89 0.57 0.62 0.61 61.97%
P/EPS 12.24 8.87 8.16 8.99 6.59 6.98 9.57 17.77%
EY 8.17 11.27 12.25 11.13 15.17 14.32 10.45 -15.09%
DY 2.99 1.74 2.07 2.35 4.08 0.00 0.00 -
P/NAPS 1.69 0.00 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