[MITRA] YoY Annualized 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- 36.21%
YoY- 48.88%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 943,630 1,191,806 882,096 780,078 477,776 288,834 173,854 32.55%
PBT 74,360 100,778 125,484 96,822 65,426 20,712 16,994 27.87%
Tax -18,068 -29,136 -28,746 -23,658 -16,890 -6,844 -5,540 21.76%
NP 56,292 71,642 96,738 73,164 48,536 13,868 11,454 30.37%
-
NP to SH 59,022 83,886 96,164 72,974 49,014 14,606 11,404 31.50%
-
Tax Rate 24.30% 28.91% 22.91% 24.43% 25.82% 33.04% 32.60% -
Total Cost 887,338 1,120,164 785,358 706,914 429,240 274,966 162,400 32.69%
-
Net Worth 859,736 710,216 552,814 397,895 370,363 335,543 330,322 17.27%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 859,736 710,216 552,814 397,895 370,363 335,543 330,322 17.27%
NOSH 896,148 670,015 642,807 397,895 394,003 394,756 393,241 14.70%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.97% 6.01% 10.97% 9.38% 10.16% 4.80% 6.59% -
ROE 6.87% 11.81% 17.40% 18.34% 13.23% 4.35% 3.45% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.37 177.88 137.23 196.05 121.26 73.17 44.21 15.56%
EPS 6.60 12.52 14.96 12.14 12.44 3.70 2.90 14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.06 0.86 1.00 0.94 0.85 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 401,634
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 121.58 153.55 113.65 100.51 61.56 37.21 22.40 32.55%
EPS 7.60 10.81 12.39 9.40 6.32 1.88 1.47 31.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1077 0.9151 0.7123 0.5127 0.4772 0.4323 0.4256 17.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.51 1.37 1.30 1.75 0.85 0.49 0.57 -
P/RPS 0.48 0.77 0.95 0.89 0.70 0.67 1.29 -15.18%
P/EPS 7.74 10.94 8.69 9.54 6.83 13.24 19.66 -14.38%
EY 12.92 9.14 11.51 10.48 14.64 7.55 5.09 16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.29 1.51 1.75 0.90 0.58 0.68 -4.06%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 18/08/16 25/11/15 28/08/14 27/08/13 27/08/12 -
Price 0.49 1.33 1.41 1.22 0.965 0.475 0.51 -
P/RPS 0.47 0.75 1.03 0.62 0.80 0.65 1.15 -13.84%
P/EPS 7.43 10.62 9.43 6.65 7.76 12.84 17.59 -13.37%
EY 13.45 9.41 10.61 15.03 12.89 7.79 5.69 15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.25 1.64 1.22 1.03 0.56 0.61 -2.93%

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