[MITRA] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 62.44%
YoY- 80.08%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 299,006 304,470 291,433 273,709 251,414 245,556 195,492 32.71%
PBT 27,415 12,727 37,663 62,810 34,580 38,747 23,995 9.28%
Tax -6,629 -6,002 -8,567 -17,492 -7,001 -8,809 -5,564 12.37%
NP 20,786 6,725 29,096 45,318 27,579 29,938 18,431 8.33%
-
NP to SH 21,242 13,206 28,737 43,700 26,902 29,627 18,455 9.82%
-
Tax Rate 24.18% 47.16% 22.75% 27.85% 20.25% 22.73% 23.19% -
Total Cost 278,220 297,745 262,337 228,391 223,835 215,618 177,061 35.12%
-
Net Worth 711,165 710,576 649,764 615,767 567,411 553,896 519,046 23.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 33,465 - - - -
Div Payout % - - - 76.58% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 711,165 710,576 649,764 615,767 567,411 553,896 519,046 23.33%
NOSH 689,481 670,355 669,860 669,312 667,543 644,065 640,798 4.99%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.95% 2.21% 9.98% 16.56% 10.97% 12.19% 9.43% -
ROE 2.99% 1.86% 4.42% 7.10% 4.74% 5.35% 3.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.73 45.42 43.51 40.89 37.66 38.13 30.51 27.09%
EPS 3.11 1.97 4.29 6.53 4.03 4.60 2.88 5.25%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 0.97 0.92 0.85 0.86 0.81 18.11%
Adjusted Per Share Value based on latest NOSH - 669,312
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.52 39.23 37.55 35.27 32.39 31.64 25.19 32.69%
EPS 2.74 1.70 3.70 5.63 3.47 3.82 2.38 9.83%
DPS 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
NAPS 0.9163 0.9155 0.8372 0.7934 0.7311 0.7136 0.6687 23.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.05 1.37 1.34 1.26 1.37 1.30 1.23 -
P/RPS 2.40 3.02 3.08 3.08 3.64 3.41 4.03 -29.19%
P/EPS 33.80 69.54 31.24 19.30 34.00 28.26 42.71 -14.43%
EY 2.96 1.44 3.20 5.18 2.94 3.54 2.34 16.94%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 1.38 1.37 1.61 1.51 1.52 -23.83%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 28/08/17 26/05/17 27/02/17 28/11/16 18/08/16 26/05/16 -
Price 0.77 1.33 1.41 1.25 1.25 1.41 1.33 -
P/RPS 1.76 2.93 3.24 3.06 3.32 3.70 4.36 -45.34%
P/EPS 24.79 67.51 32.87 19.15 31.02 30.65 46.18 -33.92%
EY 4.03 1.48 3.04 5.22 3.22 3.26 2.17 51.03%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.25 1.45 1.36 1.47 1.64 1.64 -41.14%

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