[MITRA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 45.95%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 265,061 1,164,202 894,909 595,903 291,433 966,171 692,462 -47.31%
PBT 23,541 102,077 77,805 50,389 37,663 160,132 97,322 -61.21%
Tax -4,940 -29,122 -21,197 -14,568 -8,567 -38,866 -21,374 -62.37%
NP 18,601 72,955 56,608 35,821 29,096 121,266 75,948 -60.88%
-
NP to SH 19,187 80,456 63,186 41,943 28,737 118,684 74,984 -59.72%
-
Tax Rate 20.98% 28.53% 27.24% 28.91% 22.75% 24.27% 21.96% -
Total Cost 246,460 1,091,247 838,301 560,082 262,337 844,905 616,514 -45.76%
-
Net Worth 771,557 750,891 711,165 710,216 649,764 603,196 553,748 24.77%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 13,777 - - - 32,782 - -
Div Payout % - 17.12% - - - 27.62% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 771,557 750,891 711,165 710,216 649,764 603,196 553,748 24.77%
NOSH 896,148 689,481 689,481 670,015 669,860 655,648 651,468 23.71%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.02% 6.27% 6.33% 6.01% 9.98% 12.55% 10.97% -
ROE 2.49% 10.71% 8.88% 5.91% 4.42% 19.68% 13.54% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 38.48 169.00 130.87 88.94 43.51 147.36 106.29 -49.23%
EPS 2.79 11.87 9.37 6.26 4.29 18.10 11.51 -61.15%
DPS 0.00 2.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.12 1.09 1.04 1.06 0.97 0.92 0.85 20.20%
Adjusted Per Share Value based on latest NOSH - 670,355
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.15 150.00 115.30 76.78 37.55 124.48 89.22 -47.31%
EPS 2.47 10.37 8.14 5.40 3.70 15.29 9.66 -59.74%
DPS 0.00 1.78 0.00 0.00 0.00 4.22 0.00 -
NAPS 0.9941 0.9675 0.9163 0.9151 0.8372 0.7772 0.7135 24.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.615 0.97 1.05 1.37 1.34 1.26 1.37 -
P/RPS 1.60 0.57 0.80 1.54 3.08 0.86 1.29 15.45%
P/EPS 22.08 8.31 11.36 21.88 31.24 6.96 11.90 51.05%
EY 4.53 12.04 8.80 4.57 3.20 14.37 8.40 -33.77%
DY 0.00 2.06 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 0.55 0.89 1.01 1.29 1.38 1.37 1.61 -51.16%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 28/08/17 26/05/17 27/02/17 28/11/16 -
Price 0.495 0.915 0.77 1.33 1.41 1.25 1.25 -
P/RPS 1.29 0.54 0.59 1.50 3.24 0.85 1.18 6.12%
P/EPS 17.77 7.83 8.33 21.25 32.87 6.91 10.86 38.89%
EY 5.63 12.76 12.00 4.71 3.04 14.48 9.21 -27.99%
DY 0.00 2.19 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.44 0.84 0.74 1.25 1.45 1.36 1.47 -55.28%

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