[MITRA] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.29%
YoY- 83.4%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,164,202 966,171 861,694 520,204 338,443 250,543 261,831 28.20%
PBT 102,076 160,132 122,124 72,482 40,296 27,838 56,752 10.26%
Tax -29,124 -38,866 -35,156 -19,197 -11,644 -8,957 -15,743 10.78%
NP 72,952 121,266 86,968 53,285 28,652 18,881 41,009 10.06%
-
NP to SH 80,455 118,684 86,574 53,768 29,317 17,929 40,795 11.97%
-
Tax Rate 28.53% 24.27% 28.79% 26.49% 28.90% 32.18% 27.74% -
Total Cost 1,091,250 844,905 774,726 466,919 309,791 231,662 220,822 30.47%
-
Net Worth 750,891 615,767 500,562 390,069 346,993 331,483 327,655 14.80%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 13,777 33,465 32,087 19,700 7,886 - 19,738 -5.81%
Div Payout % 17.12% 28.20% 37.06% 36.64% 26.90% - 48.38% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 750,891 615,767 500,562 390,069 346,993 331,483 327,655 14.80%
NOSH 689,481 669,312 641,746 394,009 394,310 394,623 394,765 9.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.27% 12.55% 10.09% 10.24% 8.47% 7.54% 15.66% -
ROE 10.71% 19.27% 17.30% 13.78% 8.45% 5.41% 12.45% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 169.00 144.35 134.27 132.03 85.83 63.49 66.33 16.85%
EPS 11.68 17.73 13.49 13.65 7.43 4.54 10.33 2.06%
DPS 2.00 5.00 5.00 5.00 2.00 0.00 5.00 -14.15%
NAPS 1.09 0.92 0.78 0.99 0.88 0.84 0.83 4.64%
Adjusted Per Share Value based on latest NOSH - 394,009
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 150.00 124.48 111.02 67.02 43.61 32.28 33.73 28.20%
EPS 10.37 15.29 11.15 6.93 3.78 2.31 5.26 11.96%
DPS 1.78 4.31 4.13 2.54 1.02 0.00 2.54 -5.74%
NAPS 0.9675 0.7934 0.6449 0.5026 0.4471 0.4271 0.4222 14.80%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.97 1.26 1.20 0.98 0.505 0.43 0.47 -
P/RPS 0.57 0.87 0.89 0.74 0.59 0.68 0.71 -3.59%
P/EPS 8.31 7.11 8.90 7.18 6.79 9.46 4.55 10.54%
EY 12.04 14.07 11.24 13.92 14.72 10.57 21.99 -9.54%
DY 2.06 3.97 4.17 5.10 3.96 0.00 10.64 -23.92%
P/NAPS 0.89 1.37 1.54 0.99 0.57 0.51 0.57 7.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 24/02/15 28/02/14 26/02/13 28/02/12 -
Price 0.915 1.25 1.15 1.67 0.49 0.41 0.57 -
P/RPS 0.54 0.87 0.86 1.26 0.57 0.65 0.86 -7.45%
P/EPS 7.83 7.05 8.52 12.24 6.59 9.02 5.52 5.99%
EY 12.76 14.19 11.73 8.17 15.17 11.08 18.13 -5.68%
DY 2.19 4.00 4.35 2.99 4.08 0.00 8.77 -20.62%
P/NAPS 0.84 1.36 1.47 1.69 0.56 0.49 0.69 3.32%

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