[MITRA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 124.26%
YoY- 235.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 595,903 441,048 390,039 238,888 144,417 86,927 140,090 27.26%
PBT 50,389 62,742 48,411 32,713 10,356 8,497 25,828 11.77%
Tax -14,568 -14,373 -11,829 -8,445 -3,422 -2,770 -6,939 13.14%
NP 35,821 48,369 36,582 24,268 6,934 5,727 18,889 11.24%
-
NP to SH 41,943 48,082 36,487 24,507 7,303 5,702 18,391 14.71%
-
Tax Rate 28.91% 22.91% 24.43% 25.82% 33.04% 32.60% 26.87% -
Total Cost 560,082 392,679 353,457 214,620 137,483 81,200 121,201 29.02%
-
Net Worth 710,216 552,814 397,895 370,363 335,543 330,322 306,516 15.01%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 710,216 552,814 397,895 370,363 335,543 330,322 306,516 15.01%
NOSH 670,015 642,807 397,895 394,003 394,756 393,241 125,621 32.14%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.01% 10.97% 9.38% 10.16% 4.80% 6.59% 13.48% -
ROE 5.91% 8.70% 9.17% 6.62% 2.18% 1.73% 6.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 88.94 68.61 98.03 60.63 36.58 22.11 111.52 -3.69%
EPS 6.26 7.48 6.07 6.22 1.85 1.45 14.64 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.86 1.00 0.94 0.85 0.84 2.44 -12.96%
Adjusted Per Share Value based on latest NOSH - 393,594
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 78.59 58.16 51.44 31.50 19.05 11.46 18.47 27.26%
EPS 5.53 6.34 4.81 3.23 0.96 0.75 2.43 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9366 0.729 0.5247 0.4884 0.4425 0.4356 0.4042 15.01%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.37 1.30 1.75 0.85 0.49 0.57 0.68 -
P/RPS 1.54 1.89 1.79 1.40 1.34 2.58 0.61 16.67%
P/EPS 21.88 17.38 19.08 13.67 26.49 39.31 4.64 29.46%
EY 4.57 5.75 5.24 7.32 3.78 2.54 21.53 -22.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.51 1.75 0.90 0.58 0.68 0.28 28.96%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 18/08/16 25/11/15 28/08/14 27/08/13 27/08/12 25/08/11 -
Price 1.33 1.41 1.22 0.965 0.475 0.51 0.50 -
P/RPS 1.50 2.06 1.24 1.59 1.30 2.31 0.45 22.19%
P/EPS 21.25 18.85 13.30 15.51 25.68 35.17 3.42 35.55%
EY 4.71 5.30 7.52 6.45 3.89 2.84 29.28 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.64 1.22 1.03 0.56 0.61 0.20 35.68%

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