[MITRA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -34.24%
YoY- 55.71%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 269,293 299,006 304,470 291,433 273,709 251,414 245,556 6.32%
PBT 24,271 27,415 12,727 37,663 62,810 34,580 38,747 -26.72%
Tax -7,926 -6,629 -6,002 -8,567 -17,492 -7,001 -8,809 -6.78%
NP 16,345 20,786 6,725 29,096 45,318 27,579 29,938 -33.12%
-
NP to SH 17,270 21,242 13,206 28,737 43,700 26,902 29,627 -30.15%
-
Tax Rate 32.66% 24.18% 47.16% 22.75% 27.85% 20.25% 22.73% -
Total Cost 252,948 278,220 297,745 262,337 228,391 223,835 215,618 11.19%
-
Net Worth 750,891 711,165 710,576 649,764 615,767 567,411 553,896 22.42%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,777 - - - 33,465 - - -
Div Payout % 79.78% - - - 76.58% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 750,891 711,165 710,576 649,764 615,767 567,411 553,896 22.42%
NOSH 689,481 689,481 670,355 669,860 669,312 667,543 644,065 4.63%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.07% 6.95% 2.21% 9.98% 16.56% 10.97% 12.19% -
ROE 2.30% 2.99% 1.86% 4.42% 7.10% 4.74% 5.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 39.09 43.73 45.42 43.51 40.89 37.66 38.13 1.66%
EPS 2.51 3.11 1.97 4.29 6.53 4.03 4.60 -33.15%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.09 1.04 1.06 0.97 0.92 0.85 0.86 17.06%
Adjusted Per Share Value based on latest NOSH - 669,860
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.70 38.52 39.23 37.55 35.27 32.39 31.64 6.32%
EPS 2.23 2.74 1.70 3.70 5.63 3.47 3.82 -30.08%
DPS 1.78 0.00 0.00 0.00 4.31 0.00 0.00 -
NAPS 0.9675 0.9163 0.9155 0.8372 0.7934 0.7311 0.7136 22.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.97 1.05 1.37 1.34 1.26 1.37 1.30 -
P/RPS 2.48 2.40 3.02 3.08 3.08 3.64 3.41 -19.08%
P/EPS 38.69 33.80 69.54 31.24 19.30 34.00 28.26 23.22%
EY 2.58 2.96 1.44 3.20 5.18 2.94 3.54 -18.96%
DY 2.06 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.89 1.01 1.29 1.38 1.37 1.61 1.51 -29.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 28/08/17 26/05/17 27/02/17 28/11/16 18/08/16 -
Price 0.915 0.77 1.33 1.41 1.25 1.25 1.41 -
P/RPS 2.34 1.76 2.93 3.24 3.06 3.32 3.70 -26.25%
P/EPS 36.50 24.79 67.51 32.87 19.15 31.02 30.65 12.31%
EY 2.74 4.03 1.48 3.04 5.22 3.22 3.26 -10.91%
DY 2.19 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.84 0.74 1.25 1.45 1.36 1.47 1.64 -35.90%

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