[MITRA] QoQ 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- 60.85%
YoY- -21.04%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
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 206,754 265,061 269,293 299,006 304,470 291,433 273,709 -17.10%
PBT 13,639 23,541 24,271 27,415 12,727 37,663 62,810 -63.97%
Tax -4,094 -4,940 -7,926 -6,629 -6,002 -8,567 -17,492 -62.12%
NP 9,545 18,601 16,345 20,786 6,725 29,096 45,318 -64.70%
-
NP to SH 10,325 19,187 17,270 21,242 13,206 28,737 43,700 -61.88%
-
Tax Rate 30.02% 20.98% 32.66% 24.18% 47.16% 22.75% 27.85% -
Total Cost 197,209 246,460 252,948 278,220 297,745 262,337 228,391 -9.34%
-
Net Worth 859,736 771,557 750,891 711,165 710,576 649,764 615,767 24.99%
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 - - - 33,465 -
Div Payout % - - 79.78% - - - 76.58% -
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 859,736 771,557 750,891 711,165 710,576 649,764 615,767 24.99%
NOSH 896,148 896,148 689,481 689,481 670,355 669,860 669,312 21.54%
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 4.62% 7.02% 6.07% 6.95% 2.21% 9.98% 16.56% -
ROE 1.20% 2.49% 2.30% 2.99% 1.86% 4.42% 7.10% -
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 23.09 38.48 39.09 43.73 45.42 43.51 40.89 -31.75%
EPS 1.15 2.79 2.51 3.11 1.97 4.29 6.53 -68.68%
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 26.64 34.15 34.70 38.52 39.23 37.55 35.27 -17.10%
EPS 1.33 2.47 2.23 2.74 1.70 3.70 5.63 -61.88%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 4.31 -
NAPS 1.1077 0.9941 0.9675 0.9163 0.9155 0.8372 0.7934 24.99%
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 2.21 1.60 2.48 2.40 3.02 3.08 3.08 -19.90%
P/EPS 44.24 22.08 38.69 33.80 69.54 31.24 19.30 74.11%
EY 2.26 4.53 2.58 2.96 1.44 3.20 5.18 -42.56%
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 2.12 1.29 2.34 1.76 2.93 3.24 3.06 -21.75%
P/EPS 42.50 17.77 36.50 24.79 67.51 32.87 19.15 70.39%
EY 2.35 5.63 2.74 4.03 1.48 3.04 5.22 -41.34%
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