[MITRA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -14.02%
YoY- -44.6%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 608,909 697,543 758,944 838,428 945,084 1,040,114 1,137,830 -34.06%
PBT -29,480 7,170 34,113 60,643 70,283 88,866 87,954 -
Tax -10,986 -13,471 -15,577 -18,522 -21,253 -23,589 -25,497 -42.92%
NP -40,466 -6,301 18,536 42,121 49,030 65,277 62,457 -
-
NP to SH -37,163 -3,771 21,099 44,574 51,841 68,024 70,905 -
-
Tax Rate - 187.88% 45.66% 30.54% 30.24% 26.54% 28.99% -
Total Cost 649,375 703,844 740,408 796,307 896,054 974,837 1,075,373 -28.53%
-
Net Worth 782,873 827,394 845,188 847,068 841,804 859,736 771,557 0.97%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 13,374 13,374 13,374 13,374 13,777 13,777 13,777 -1.95%
Div Payout % 0.00% 0.00% 63.39% 30.01% 26.58% 20.25% 19.43% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 782,873 827,394 845,188 847,068 841,804 859,736 771,557 0.97%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.65% -0.90% 2.44% 5.02% 5.19% 6.28% 5.49% -
ROE -4.75% -0.46% 2.50% 5.26% 6.16% 7.91% 9.19% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.45 78.40 85.31 94.03 105.53 116.14 165.17 -44.38%
EPS -4.18 -0.42 2.37 5.00 5.79 7.60 10.29 -
DPS 1.50 1.50 1.50 1.50 1.54 1.54 2.00 -17.43%
NAPS 0.88 0.93 0.95 0.95 0.94 0.96 1.12 -14.83%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.45 89.87 97.78 108.02 121.77 134.01 146.60 -34.06%
EPS -4.79 -0.49 2.72 5.74 6.68 8.76 9.14 -
DPS 1.72 1.72 1.72 1.72 1.78 1.78 1.78 -2.25%
NAPS 1.0087 1.066 1.089 1.0914 1.0846 1.1077 0.9941 0.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.27 0.345 0.395 0.28 0.41 0.51 0.615 -
P/RPS 0.39 0.44 0.46 0.30 0.39 0.44 0.37 3.56%
P/EPS -6.46 -81.39 16.66 5.60 7.08 6.71 5.98 -
EY -15.47 -1.23 6.00 17.85 14.12 14.89 16.74 -
DY 5.56 4.35 3.80 5.36 3.75 3.02 3.25 42.99%
P/NAPS 0.31 0.37 0.42 0.29 0.44 0.53 0.55 -31.74%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 03/06/19 27/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.275 0.28 0.33 0.325 0.33 0.49 0.495 -
P/RPS 0.40 0.36 0.39 0.35 0.31 0.42 0.30 21.12%
P/EPS -6.58 -66.06 13.91 6.50 5.70 6.45 4.81 -
EY -15.19 -1.51 7.19 15.38 17.54 15.50 20.79 -
DY 5.45 5.36 4.55 4.62 4.66 3.14 4.04 22.06%
P/NAPS 0.31 0.30 0.35 0.34 0.35 0.51 0.44 -20.80%

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