[MITRA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -9.2%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 304,470 291,433 273,709 251,414 245,556 195,492 246,955 14.99%
PBT 12,727 37,663 62,810 34,580 38,747 23,995 40,011 -53.43%
Tax -6,002 -8,567 -17,492 -7,001 -8,809 -5,564 -15,497 -46.89%
NP 6,725 29,096 45,318 27,579 29,938 18,431 24,514 -57.81%
-
NP to SH 13,206 28,737 43,700 26,902 29,627 18,455 24,267 -33.36%
-
Tax Rate 47.16% 22.75% 27.85% 20.25% 22.73% 23.19% 38.73% -
Total Cost 297,745 262,337 228,391 223,835 215,618 177,061 222,441 21.47%
-
Net Worth 710,576 649,764 615,767 567,411 553,896 519,046 500,562 26.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 33,465 - - - 32,087 -
Div Payout % - - 76.58% - - - 132.23% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 710,576 649,764 615,767 567,411 553,896 519,046 500,562 26.33%
NOSH 670,355 669,860 669,312 667,543 644,065 640,798 641,746 2.95%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.21% 9.98% 16.56% 10.97% 12.19% 9.43% 9.93% -
ROE 1.86% 4.42% 7.10% 4.74% 5.35% 3.56% 4.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.42 43.51 40.89 37.66 38.13 30.51 38.48 11.69%
EPS 1.97 4.29 6.53 4.03 4.60 2.88 3.78 -35.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.06 0.97 0.92 0.85 0.86 0.81 0.78 22.71%
Adjusted Per Share Value based on latest NOSH - 667,543
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.23 37.55 35.27 32.39 31.64 25.19 31.82 14.99%
EPS 1.70 3.70 5.63 3.47 3.82 2.38 3.13 -33.45%
DPS 0.00 0.00 4.31 0.00 0.00 0.00 4.13 -
NAPS 0.9155 0.8372 0.7934 0.7311 0.7136 0.6687 0.6449 26.33%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.37 1.34 1.26 1.37 1.30 1.23 1.20 -
P/RPS 3.02 3.08 3.08 3.64 3.41 4.03 3.12 -2.15%
P/EPS 69.54 31.24 19.30 34.00 28.26 42.71 31.73 68.80%
EY 1.44 3.20 5.18 2.94 3.54 2.34 3.15 -40.68%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.17 -
P/NAPS 1.29 1.38 1.37 1.61 1.51 1.52 1.54 -11.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 26/05/17 27/02/17 28/11/16 18/08/16 26/05/16 25/02/16 -
Price 1.33 1.41 1.25 1.25 1.41 1.33 1.15 -
P/RPS 2.93 3.24 3.06 3.32 3.70 4.36 2.99 -1.34%
P/EPS 67.51 32.87 19.15 31.02 30.65 46.18 30.41 70.25%
EY 1.48 3.04 5.22 3.22 3.26 2.17 3.29 -41.31%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.35 -
P/NAPS 1.25 1.45 1.36 1.47 1.64 1.64 1.47 -10.25%

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