[MITRA] YoY TTM 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- 19.32%
YoY- 53.62%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 945,084 1,166,567 939,417 750,500 508,318 303,659 224,840 27.02%
PBT 70,283 135,791 137,333 104,872 69,141 34,654 27,277 17.07%
Tax -21,253 -35,422 -36,871 -26,329 -18,823 -8,904 -7,782 18.21%
NP 49,030 100,369 100,462 78,543 50,318 25,750 19,495 16.60%
-
NP to SH 51,841 106,021 99,251 78,451 51,069 27,027 17,921 19.35%
-
Tax Rate 30.24% 26.09% 26.85% 25.11% 27.22% 25.69% 28.53% -
Total Cost 896,054 1,066,198 838,955 671,957 458,000 277,909 205,345 27.81%
-
Net Worth 841,804 711,165 0 461,993 0 334,112 313,659 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 13,777 33,465 32,087 19,700 7,886 - 19,738 -5.81%
Div Payout % 26.58% 31.57% 32.33% 25.11% 15.44% - 110.14% -
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 0 461,993 0 334,112 313,659 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 5.19% 8.60% 10.69% 10.47% 9.90% 8.48% 8.67% -
ROE 6.16% 14.91% 0.00% 16.98% 0.00% 8.09% 5.71% -
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 105.53 170.60 140.73 118.59 129.05 77.25 56.63 10.92%
EPS 5.79 15.50 14.87 12.40 12.96 6.88 4.51 4.24%
DPS 1.54 4.89 4.81 3.11 2.00 0.00 5.00 -17.81%
NAPS 0.94 1.04 0.00 0.73 0.00 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 124.63 153.84 123.89 98.97 67.04 40.05 29.65 27.02%
EPS 6.84 13.98 13.09 10.35 6.73 3.56 2.36 19.39%
DPS 1.82 4.41 4.23 2.60 1.04 0.00 2.60 -5.76%
NAPS 1.1101 0.9379 0.00 0.6093 0.00 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 0.39 0.62 0.97 0.87 0.74 0.58 0.81 -11.46%
P/EPS 7.08 6.77 9.21 8.31 7.37 6.54 10.19 -5.88%
EY 14.12 14.77 10.85 12.04 13.58 15.28 9.81 6.25%
DY 3.75 4.66 3.51 3.02 2.09 0.00 10.87 -16.24%
P/NAPS 0.44 1.01 0.00 1.41 0.00 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 0.31 0.45 0.89 1.05 0.89 0.62 0.79 -14.43%
P/EPS 5.70 4.97 8.41 10.00 8.87 6.98 9.97 -8.89%
EY 17.54 20.14 11.89 10.00 11.27 14.32 10.03 9.75%
DY 4.66 6.36 3.85 2.51 1.74 0.00 11.11 -13.47%
P/NAPS 0.35 0.74 0.00 1.70 0.00 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