[MITRA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 27.33%
YoY- -32.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 675,791 471,815 265,061 1,164,202 894,909 595,903 291,433 75.10%
PBT 46,010 37,180 23,541 102,077 77,805 50,389 37,663 14.26%
Tax -13,328 -9,034 -4,940 -29,122 -21,197 -14,568 -8,567 34.22%
NP 32,682 28,146 18,601 72,955 56,608 35,821 29,096 8.04%
-
NP to SH 34,567 29,511 19,187 80,456 63,186 41,943 28,737 13.09%
-
Tax Rate 28.97% 24.30% 20.98% 28.53% 27.24% 28.91% 22.75% -
Total Cost 643,109 443,669 246,460 1,091,247 838,301 560,082 262,337 81.71%
-
Net Worth 841,804 859,736 771,557 750,891 711,165 710,216 649,764 18.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 13,777 - - - -
Div Payout % - - - 17.12% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 841,804 859,736 771,557 750,891 711,165 710,216 649,764 18.82%
NOSH 896,148 896,148 896,148 689,481 689,481 670,015 669,860 21.39%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.84% 5.97% 7.02% 6.27% 6.33% 6.01% 9.98% -
ROE 4.11% 3.43% 2.49% 10.71% 8.88% 5.91% 4.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 75.46 52.68 38.48 169.00 130.87 88.94 43.51 44.30%
EPS 3.86 3.30 2.79 11.87 9.37 6.26 4.29 -6.79%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 1.12 1.09 1.04 1.06 0.97 -2.07%
Adjusted Per Share Value based on latest NOSH - 689,481
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 87.07 60.79 34.15 150.00 115.30 76.78 37.55 75.09%
EPS 4.45 3.80 2.47 10.37 8.14 5.40 3.70 13.08%
DPS 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
NAPS 1.0846 1.1077 0.9941 0.9675 0.9163 0.9151 0.8372 18.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.41 0.51 0.615 0.97 1.05 1.37 1.34 -
P/RPS 0.54 0.97 1.60 0.57 0.80 1.54 3.08 -68.64%
P/EPS 10.62 15.48 22.08 8.31 11.36 21.88 31.24 -51.25%
EY 9.41 6.46 4.53 12.04 8.80 4.57 3.20 105.12%
DY 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.55 0.89 1.01 1.29 1.38 -53.29%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 28/08/17 26/05/17 -
Price 0.33 0.49 0.495 0.915 0.77 1.33 1.41 -
P/RPS 0.44 0.93 1.29 0.54 0.59 1.50 3.24 -73.54%
P/EPS 8.55 14.87 17.77 7.83 8.33 21.25 32.87 -59.21%
EY 11.70 6.73 5.63 12.76 12.00 4.71 3.04 145.38%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.44 0.84 0.74 1.25 1.45 -61.19%

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