[MITRA] QoQ TTM 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- 8.66%
YoY- 40.74%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,164,202 1,166,567 1,118,975 1,062,112 966,171 939,417 912,703 17.56%
PBT 102,076 135,791 142,956 173,800 160,132 137,333 136,455 -17.55%
Tax -29,124 -35,422 -35,794 -41,869 -38,866 -36,871 -37,700 -15.76%
NP 72,952 100,369 107,162 131,931 121,266 100,462 98,755 -18.23%
-
NP to SH 80,455 106,021 111,681 128,966 118,684 99,251 98,169 -12.39%
-
Tax Rate 28.53% 26.09% 25.04% 24.09% 24.27% 26.85% 27.63% -
Total Cost 1,091,250 1,066,198 1,011,813 930,181 844,905 838,955 813,948 21.52%
-
Net Worth 750,891 711,165 710,576 649,764 615,767 0 553,896 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 33,465 33,465 33,465 32,087 32,087 -42.99%
Div Payout % 17.12% 31.57% 29.97% 25.95% 28.20% 32.33% 32.69% -
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 0 553,896 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 6.27% 8.60% 9.58% 12.42% 12.55% 10.69% 10.82% -
ROE 10.71% 14.91% 15.72% 19.85% 19.27% 0.00% 17.72% -
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 169.00 170.60 166.92 158.56 144.35 140.73 141.71 12.42%
EPS 11.68 15.50 16.66 19.25 17.73 14.87 15.24 -16.21%
DPS 2.00 4.89 5.00 5.00 5.00 4.81 5.00 -45.62%
NAPS 1.09 1.04 1.06 0.97 0.92 0.00 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 150.00 150.30 144.17 136.84 124.48 121.04 117.59 17.56%
EPS 10.37 13.66 14.39 16.62 15.29 12.79 12.65 -12.37%
DPS 1.78 4.31 4.31 4.31 4.31 4.13 4.13 -42.85%
NAPS 0.9675 0.9163 0.9155 0.8372 0.7934 0.00 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 0.57 0.62 0.82 0.85 0.87 0.97 0.92 -27.26%
P/EPS 8.31 6.77 8.22 6.96 7.11 9.21 8.53 -1.72%
EY 12.04 14.77 12.16 14.37 14.07 10.85 11.72 1.80%
DY 2.06 4.66 3.65 3.73 3.97 3.51 3.85 -34.01%
P/NAPS 0.89 1.01 1.29 1.38 1.37 0.00 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 0.54 0.45 0.80 0.89 0.87 0.89 0.99 -33.16%
P/EPS 7.83 4.97 7.98 7.32 7.05 8.41 9.25 -10.48%
EY 12.76 20.14 12.53 13.65 14.19 11.89 10.81 11.65%
DY 2.19 6.36 3.76 3.54 4.00 3.85 3.55 -27.46%
P/NAPS 0.84 0.74 1.25 1.45 1.36 0.00 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