[MITRA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 187.97%
YoY- 151.25%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 311,773 334,492 352,351 297,378 317,749 298,665 284,826 6.20%
PBT 30,368 37,905 41,095 9,949 -7,182 -11,803 -11,924 -
Tax -12,192 -12,582 -11,893 -3,126 -1,705 -1,837 -2,352 199.21%
NP 18,176 25,323 29,202 6,823 -8,887 -13,640 -14,276 -
-
NP to SH 18,851 26,003 29,897 7,411 -8,424 -13,229 -14,092 -
-
Tax Rate 40.15% 33.19% 28.94% 31.42% - - - -
Total Cost 293,597 309,169 323,149 290,555 326,636 312,305 299,102 -1.22%
-
Net Worth 770,251 779,976 782,577 767,817 779,842 747,104 752,438 1.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,839 3,839 3,839 3,839 - - - -
Div Payout % 20.37% 14.76% 12.84% 51.80% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 770,251 779,976 782,577 767,817 779,842 747,104 752,438 1.57%
NOSH 776,148 776,148 776,148 896,148 896,148 896,148 896,148 -9.13%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.83% 7.57% 8.29% 2.29% -2.80% -4.57% -5.01% -
ROE 2.45% 3.33% 3.82% 0.97% -1.08% -1.77% -1.87% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.88 43.74 45.92 38.73 40.34 37.18 35.20 10.47%
EPS 2.47 3.40 3.90 0.97 -1.07 -1.65 -1.74 -
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.02 1.00 0.99 0.93 0.93 5.65%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.17 43.10 45.40 38.31 40.94 38.48 36.70 6.20%
EPS 2.43 3.35 3.85 0.95 -1.09 -1.70 -1.82 -
DPS 0.49 0.49 0.49 0.49 0.00 0.00 0.00 -
NAPS 0.9924 1.0049 1.0083 0.9893 1.0048 0.9626 0.9695 1.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.275 0.255 0.235 0.235 0.19 0.21 0.22 -
P/RPS 0.67 0.58 0.51 0.61 0.47 0.56 0.62 5.30%
P/EPS 11.13 7.50 6.03 24.35 -17.77 -12.75 -12.63 -
EY 8.99 13.34 16.58 4.11 -5.63 -7.84 -7.92 -
DY 1.82 1.97 2.13 2.13 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.24 0.19 0.23 0.24 8.16%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 28/08/23 26/05/23 28/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.255 0.30 0.26 0.235 0.20 0.21 0.22 -
P/RPS 0.62 0.69 0.57 0.61 0.50 0.56 0.62 0.00%
P/EPS 10.32 8.82 6.67 24.35 -18.70 -12.75 -12.63 -
EY 9.69 11.33 14.99 4.11 -5.35 -7.84 -7.92 -
DY 1.96 1.67 1.92 2.13 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.25 0.24 0.20 0.23 0.24 2.75%

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