[MITRA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 27.26%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,062,112 902,713 570,508 376,202 283,567 215,844 346,956 20.47%
PBT 173,800 128,651 75,594 50,526 28,008 46,742 76,831 14.55%
Tax -41,869 -37,051 -19,456 -13,774 -8,964 -13,219 -20,495 12.63%
NP 131,931 91,600 56,138 36,752 19,044 33,523 56,336 15.22%
-
NP to SH 128,966 91,635 56,234 37,309 18,032 33,769 50,801 16.78%
-
Tax Rate 24.09% 28.80% 25.74% 27.26% 32.01% 28.28% 26.68% -
Total Cost 930,181 811,113 514,370 339,450 264,523 182,321 290,620 21.37%
-
Net Worth 649,764 519,046 393,970 359,006 333,275 330,516 247,713 17.41%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 33,465 32,087 19,700 7,886 - 19,738 14,425 15.04%
Div Payout % 25.95% 35.02% 35.03% 21.14% - 58.45% 28.40% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 649,764 519,046 393,970 359,006 333,275 330,516 247,713 17.41%
NOSH 669,860 640,798 393,970 394,512 396,756 393,472 123,856 32.45%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.42% 10.15% 9.84% 9.77% 6.72% 15.53% 16.24% -
ROE 19.85% 17.65% 14.27% 10.39% 5.41% 10.22% 20.51% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 158.56 140.87 144.81 95.36 71.47 54.86 280.13 -9.04%
EPS 19.25 14.30 14.27 9.46 4.54 8.58 41.02 -11.83%
DPS 5.00 5.01 5.00 2.00 0.00 5.02 11.65 -13.13%
NAPS 0.97 0.81 1.00 0.91 0.84 0.84 2.00 -11.35%
Adjusted Per Share Value based on latest NOSH - 394,512
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 136.84 116.31 73.50 48.47 36.54 27.81 44.70 20.47%
EPS 16.62 11.81 7.25 4.81 2.32 4.35 6.55 16.77%
DPS 4.31 4.13 2.54 1.02 0.00 2.54 1.86 15.01%
NAPS 0.8372 0.6687 0.5076 0.4625 0.4294 0.4258 0.3192 17.41%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.34 1.23 1.70 0.59 0.415 0.56 1.01 -
P/RPS 0.85 0.87 1.17 0.62 0.58 1.02 0.36 15.37%
P/EPS 6.96 8.60 11.91 6.24 9.13 6.53 2.46 18.90%
EY 14.37 11.63 8.40 16.03 10.95 15.33 40.61 -15.88%
DY 3.73 4.07 2.94 3.39 0.00 8.96 11.53 -17.13%
P/NAPS 1.38 1.52 1.70 0.65 0.49 0.67 0.51 18.02%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 27/05/11 -
Price 1.41 1.33 1.88 0.85 0.535 0.57 1.07 -
P/RPS 0.89 0.94 1.30 0.89 0.75 1.04 0.38 15.22%
P/EPS 7.32 9.30 13.17 8.99 11.77 6.64 2.61 18.73%
EY 13.65 10.75 7.59 11.13 8.50 15.06 38.33 -15.79%
DY 3.54 3.76 2.66 2.35 0.00 8.80 10.88 -17.05%
P/NAPS 1.45 1.64 1.88 0.93 0.64 0.68 0.54 17.87%

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