[MITRA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.43%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 943,630 1,060,244 1,164,202 1,193,212 1,191,806 1,165,732 966,171 -1.56%
PBT 74,360 94,164 102,077 103,740 100,778 150,652 160,132 -40.11%
Tax -18,068 -19,760 -29,122 -28,262 -29,136 -34,268 -38,866 -40.07%
NP 56,292 74,404 72,955 75,477 71,642 116,384 121,266 -40.13%
-
NP to SH 59,022 76,748 80,456 84,248 83,886 114,948 118,684 -37.31%
-
Tax Rate 24.30% 20.98% 28.53% 27.24% 28.91% 22.75% 24.27% -
Total Cost 887,338 985,840 1,091,247 1,117,734 1,120,164 1,049,348 844,905 3.33%
-
Net Worth 859,736 771,557 750,891 711,165 710,216 649,764 603,196 26.73%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 13,777 - - - 32,782 -
Div Payout % - - 17.12% - - - 27.62% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 859,736 771,557 750,891 711,165 710,216 649,764 603,196 26.73%
NOSH 896,148 896,148 689,481 689,481 670,015 669,860 655,648 23.23%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.97% 7.02% 6.27% 6.33% 6.01% 9.98% 12.55% -
ROE 6.87% 9.95% 10.71% 11.85% 11.81% 17.69% 19.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 105.37 153.91 169.00 174.49 177.88 174.03 147.36 -20.08%
EPS 6.60 11.16 11.87 12.49 12.52 17.16 18.10 -49.05%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 0.96 1.12 1.09 1.04 1.06 0.97 0.92 2.88%
Adjusted Per Share Value based on latest NOSH - 689,481
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 121.58 136.60 150.00 153.73 153.55 150.19 124.48 -1.56%
EPS 7.60 9.89 10.37 10.85 10.81 14.81 15.29 -37.33%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 4.22 -
NAPS 1.1077 0.9941 0.9675 0.9163 0.9151 0.8372 0.7772 26.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.51 0.615 0.97 1.05 1.37 1.34 1.26 -
P/RPS 0.48 0.40 0.57 0.60 0.77 0.77 0.86 -32.28%
P/EPS 7.74 5.52 8.31 8.52 10.94 7.81 6.96 7.35%
EY 12.92 18.12 12.04 11.73 9.14 12.81 14.37 -6.86%
DY 0.00 0.00 2.06 0.00 0.00 0.00 3.97 -
P/NAPS 0.53 0.55 0.89 1.01 1.29 1.38 1.37 -46.99%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 28/11/17 28/08/17 26/05/17 27/02/17 -
Price 0.49 0.495 0.915 0.77 1.33 1.41 1.25 -
P/RPS 0.47 0.32 0.54 0.44 0.75 0.81 0.85 -32.70%
P/EPS 7.43 4.44 7.83 6.25 10.62 8.22 6.91 4.96%
EY 13.45 22.51 12.76 16.00 9.41 12.17 14.48 -4.81%
DY 0.00 0.00 2.19 0.00 0.00 0.00 4.00 -
P/NAPS 0.51 0.44 0.84 0.74 1.25 1.45 1.36 -48.09%

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