[MITRA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.35%
YoY- 137.05%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,193,212 923,282 848,141 512,592 286,090 215,268 264,592 28.50%
PBT 103,740 129,762 111,500 66,298 27,837 18,748 58,049 10.15%
Tax -28,262 -28,498 -28,226 -16,704 -7,130 -7,201 -17,816 7.98%
NP 75,477 101,264 83,273 49,594 20,706 11,546 40,233 11.04%
-
NP to SH 84,248 99,978 83,077 50,165 21,162 9,032 39,532 13.42%
-
Tax Rate 27.24% 21.96% 25.31% 25.20% 25.61% 38.41% 30.69% -
Total Cost 1,117,734 822,018 764,868 462,997 265,384 203,721 224,358 30.65%
-
Net Worth 711,165 553,748 461,993 374,270 335,601 311,131 306,846 15.02%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 711,165 553,748 461,993 374,270 335,601 311,131 306,846 15.02%
NOSH 689,481 651,468 642,110 393,968 394,825 393,837 383,557 10.25%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.33% 10.97% 9.82% 9.68% 7.24% 5.36% 15.21% -
ROE 11.85% 18.05% 17.98% 13.40% 6.31% 2.90% 12.88% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 174.49 141.72 134.02 130.11 72.46 54.66 68.98 16.71%
EPS 12.49 15.35 13.41 12.73 5.36 2.29 10.31 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.85 0.73 0.95 0.85 0.79 0.80 4.46%
Adjusted Per Share Value based on latest NOSH - 393,903
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 157.36 121.76 111.85 67.60 37.73 28.39 34.89 28.50%
EPS 11.11 13.18 10.96 6.62 2.79 1.19 5.21 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9379 0.7303 0.6093 0.4936 0.4426 0.4103 0.4047 15.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.05 1.37 1.03 0.955 0.45 0.46 0.41 -
P/RPS 0.60 0.97 0.77 0.73 0.62 0.84 0.59 0.28%
P/EPS 8.52 8.93 7.85 7.50 8.40 20.06 3.98 13.51%
EY 11.73 11.20 12.74 13.33 11.91 4.99 25.14 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.61 1.41 1.01 0.53 0.58 0.51 12.05%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 28/11/16 02/12/15 26/11/14 27/11/13 26/11/12 25/11/11 -
Price 0.77 1.25 1.24 1.15 0.48 0.45 0.47 -
P/RPS 0.44 0.88 0.93 0.88 0.66 0.82 0.68 -6.99%
P/EPS 6.25 8.15 9.45 9.03 8.96 19.62 4.56 5.38%
EY 16.00 12.28 10.59 11.07 11.17 5.10 21.93 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.47 1.70 1.21 0.56 0.57 0.59 3.84%

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