[MITRA] YoY TTM 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- 24.69%
YoY- 138.2%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,118,975 912,703 671,355 432,914 308,032 208,669 310,627 23.78%
PBT 142,956 136,455 88,180 62,653 29,697 39,421 63,988 14.32%
Tax -35,794 -37,700 -22,581 -16,667 -9,609 -11,573 -17,514 12.63%
NP 107,162 98,755 65,599 45,986 20,088 27,848 46,474 14.92%
-
NP to SH 111,681 98,169 65,748 46,521 19,530 28,108 43,241 17.11%
-
Tax Rate 25.04% 27.63% 25.61% 26.60% 32.36% 29.36% 27.37% -
Total Cost 1,011,813 813,948 605,756 386,928 287,944 180,821 264,153 25.06%
-
Net Worth 710,576 553,896 401,634 369,978 334,409 330,131 254,626 18.63%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 33,465 32,087 19,700 7,886 - 19,738 14,425 15.04%
Div Payout % 29.97% 32.69% 29.96% 16.95% - 70.22% 33.36% -
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 710,576 553,896 401,634 369,978 334,409 330,131 254,626 18.63%
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 9.58% 10.82% 9.77% 10.62% 6.52% 13.35% 14.96% -
ROE 15.72% 17.72% 16.37% 12.57% 5.84% 8.51% 16.98% -
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 166.92 141.71 167.16 109.99 78.30 53.09 243.99 -6.12%
EPS 16.66 15.24 16.37 11.82 4.96 7.15 33.96 -11.18%
DPS 5.00 5.00 5.00 2.00 0.00 5.00 11.33 -12.73%
NAPS 1.06 0.86 1.00 0.94 0.85 0.84 2.00 -10.03%
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 144.17 117.59 86.50 55.78 39.69 26.89 40.02 23.78%
EPS 14.39 12.65 8.47 5.99 2.52 3.62 5.57 17.12%
DPS 4.31 4.13 2.54 1.02 0.00 2.54 1.86 15.01%
NAPS 0.9155 0.7136 0.5175 0.4767 0.4309 0.4253 0.3281 18.63%
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 0.82 0.92 1.05 0.77 0.63 1.07 0.28 19.59%
P/EPS 8.22 8.53 10.69 7.19 9.87 7.97 2.00 26.53%
EY 12.16 11.72 9.35 13.91 10.13 12.55 49.95 -20.96%
DY 3.65 3.85 2.86 2.35 0.00 8.77 16.66 -22.33%
P/NAPS 1.29 1.51 1.75 0.90 0.58 0.68 0.34 24.86%
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 0.80 0.99 0.73 0.88 0.61 0.96 0.20 25.96%
P/EPS 7.98 9.25 7.45 8.16 9.57 7.13 1.47 32.53%
EY 12.53 10.81 13.42 12.25 10.45 14.02 67.93 -24.53%
DY 3.76 3.55 4.10 2.07 0.00 9.80 22.66 -25.85%
P/NAPS 1.25 1.64 1.22 1.03 0.56 0.61 0.25 30.73%

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