[MITRA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
02-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.81%
YoY- 96.85%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 203,976 299,006 251,414 231,308 145,555 70,151 74,524 18.26%
PBT 8,832 27,415 34,580 33,918 17,010 10,522 5,565 7.99%
Tax -4,293 -6,629 -7,001 -8,045 -4,082 -1,926 -2,631 8.49%
NP 4,539 20,786 27,579 25,873 12,928 8,596 2,934 7.53%
-
NP to SH 5,059 21,242 26,902 25,821 13,117 8,569 1,072 29.49%
-
Tax Rate 48.61% 24.18% 20.25% 23.72% 24.00% 18.30% 47.28% -
Total Cost 199,437 278,220 223,835 205,435 132,627 61,555 71,590 18.61%
-
Net Worth 841,804 711,165 567,411 461,993 374,208 334,112 313,659 17.87%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 841,804 711,165 567,411 461,993 374,208 334,112 313,659 17.87%
NOSH 896,148 689,481 667,543 642,110 393,903 393,073 397,037 14.52%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.23% 6.95% 10.97% 11.19% 8.88% 12.25% 3.94% -
ROE 0.60% 2.99% 4.74% 5.59% 3.51% 2.56% 0.34% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.78 43.73 37.66 36.55 36.95 17.85 18.77 3.27%
EPS 0.56 3.11 4.03 4.08 3.33 2.18 0.27 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.04 0.85 0.73 0.95 0.85 0.79 2.93%
Adjusted Per Share Value based on latest NOSH - 642,110
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.90 39.43 33.16 30.50 19.20 9.25 9.83 18.25%
EPS 0.67 2.80 3.55 3.41 1.73 1.13 0.14 29.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1101 0.9379 0.7483 0.6093 0.4935 0.4406 0.4136 17.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.41 1.05 1.37 1.03 0.955 0.45 0.46 -
P/RPS 1.80 2.40 3.64 2.82 2.58 2.52 2.45 -5.00%
P/EPS 72.58 33.80 34.00 25.25 28.68 20.64 170.37 -13.25%
EY 1.38 2.96 2.94 3.96 3.49 4.84 0.59 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 1.61 1.41 1.01 0.53 0.58 -4.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 28/11/16 02/12/15 26/11/14 27/11/13 26/11/12 -
Price 0.33 0.77 1.25 1.24 1.15 0.48 0.45 -
P/RPS 1.45 1.76 3.32 3.39 3.11 2.69 2.40 -8.05%
P/EPS 58.42 24.79 31.02 30.39 34.53 22.02 166.67 -16.02%
EY 1.71 4.03 3.22 3.29 2.90 4.54 0.60 19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.74 1.47 1.70 1.21 0.56 0.57 -7.80%

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