[MITRA] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.09%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 265,061 291,433 195,492 154,473 104,169 66,410 33,386 41.21%
PBT 23,541 37,663 23,995 17,468 14,356 4,126 3,956 34.59%
Tax -4,940 -8,567 -5,564 -3,669 -3,410 -1,280 -1,273 25.34%
NP 18,601 29,096 18,431 13,799 10,946 2,846 2,683 38.06%
-
NP to SH 19,187 28,737 18,455 13,394 10,928 2,936 2,833 37.52%
-
Tax Rate 20.98% 22.75% 23.19% 21.00% 23.75% 31.02% 32.18% -
Total Cost 246,460 262,337 177,061 140,674 93,223 63,564 30,703 41.47%
-
Net Worth 771,557 649,764 519,046 393,970 359,006 333,275 330,516 15.16%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 771,557 649,764 519,046 393,970 359,006 333,275 330,516 15.16%
NOSH 896,148 669,860 640,798 393,970 394,512 396,756 393,472 14.69%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.02% 9.98% 9.43% 8.93% 10.51% 4.29% 8.04% -
ROE 2.49% 4.42% 3.56% 3.40% 3.04% 0.88% 0.86% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.48 43.51 30.51 39.21 26.40 16.74 8.48 28.65%
EPS 2.79 4.29 2.88 2.26 2.77 0.74 0.72 25.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.97 0.81 1.00 0.91 0.84 0.84 4.90%
Adjusted Per Share Value based on latest NOSH - 393,970
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.96 38.43 25.78 20.37 13.74 8.76 4.40 41.23%
EPS 2.53 3.79 2.43 1.77 1.44 0.39 0.37 37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0175 0.8569 0.6845 0.5196 0.4734 0.4395 0.4359 15.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.615 1.34 1.23 1.70 0.59 0.415 0.56 -
P/RPS 1.60 3.08 4.03 4.34 2.23 2.48 6.60 -21.02%
P/EPS 22.08 31.24 42.71 50.00 21.30 56.08 77.78 -18.92%
EY 4.53 3.20 2.34 2.00 4.69 1.78 1.29 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.38 1.52 1.70 0.65 0.49 0.67 -3.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 26/05/17 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.495 1.41 1.33 1.88 0.85 0.535 0.57 -
P/RPS 1.29 3.24 4.36 4.79 3.22 3.20 6.72 -24.03%
P/EPS 17.77 32.87 46.18 55.30 30.69 72.30 79.17 -22.03%
EY 5.63 3.04 2.17 1.81 3.26 1.38 1.26 28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.45 1.64 1.88 0.93 0.64 0.68 -6.99%

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