[MITRA] YoY 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- 24.26%
YoY- 210.95%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 304,470 245,556 235,566 134,719 78,007 53,542 60,717 30.79%
PBT 12,727 38,747 30,943 18,357 6,230 4,541 11,862 1.17%
Tax -6,002 -8,809 -8,160 -5,035 -2,142 -1,497 -3,143 11.37%
NP 6,725 29,938 22,783 13,322 4,088 3,044 8,719 -4.23%
-
NP to SH 13,206 29,627 23,093 13,579 4,367 2,869 8,530 7.54%
-
Tax Rate 47.16% 22.73% 26.37% 27.43% 34.38% 32.97% 26.50% -
Total Cost 297,745 215,618 212,783 121,397 73,919 50,498 51,998 33.71%
-
Net Worth 710,576 553,896 401,634 369,978 334,409 330,131 310,644 14.77%
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 710,576 553,896 401,634 369,978 334,409 330,131 310,644 14.77%
NOSH 670,355 644,065 401,634 393,594 393,423 393,013 127,313 31.86%
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 2.21% 12.19% 9.67% 9.89% 5.24% 5.69% 14.36% -
ROE 1.86% 5.35% 5.75% 3.67% 1.31% 0.87% 2.75% -
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 45.42 38.13 58.65 34.23 19.83 13.62 47.69 -0.80%
EPS 1.97 4.60 3.82 3.45 1.11 0.73 6.70 -18.43%
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 40.15 32.38 31.07 17.77 10.29 7.06 8.01 30.78%
EPS 1.74 3.91 3.05 1.79 0.58 0.38 1.12 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9371 0.7305 0.5297 0.4879 0.441 0.4354 0.4097 14.77%
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 3.02 3.41 2.98 2.48 2.47 4.18 1.43 13.25%
P/EPS 69.54 28.26 30.44 24.64 44.14 78.08 10.15 37.77%
EY 1.44 3.54 3.29 4.06 2.27 1.28 9.85 -27.39%
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 2.93 3.70 2.08 2.82 2.40 3.74 1.05 18.63%
P/EPS 67.51 30.65 21.22 27.97 42.79 69.86 7.46 44.30%
EY 1.48 3.26 4.71 3.58 2.34 1.43 13.40 -30.70%
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