[MITRA] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- -32.21%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 358,475 600,907 838,428 1,164,202 966,171 861,694 520,205 -6.01%
PBT 18,002 -66,356 60,640 102,077 160,132 122,126 72,483 -20.70%
Tax -7,684 11,839 -18,523 -29,122 -38,866 -35,156 -19,198 -14.14%
NP 10,318 -54,517 42,117 72,955 121,266 86,970 53,285 -23.91%
-
NP to SH 10,262 -47,876 44,569 80,456 118,684 86,576 53,769 -24.10%
-
Tax Rate 42.68% - 30.55% 28.53% 24.27% 28.79% 26.49% -
Total Cost 348,157 655,424 796,311 1,091,247 844,905 774,724 466,920 -4.76%
-
Net Worth 771,625 764,586 847,068 750,891 603,196 487,335 390,320 12.01%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,148 - 13,374 13,777 32,782 31,239 19,713 -22.85%
Div Payout % 40.43% - 30.01% 17.12% 27.62% 36.08% 36.66% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 771,625 764,586 847,068 750,891 603,196 487,335 390,320 12.01%
NOSH 896,148 896,148 896,148 689,481 655,648 624,789 394,262 14.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.88% -9.07% 5.02% 6.27% 12.55% 10.09% 10.24% -
ROE 1.33% -6.26% 5.26% 10.71% 19.68% 17.77% 13.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 43.21 67.59 94.03 169.00 147.36 137.92 131.94 -16.96%
EPS 1.21 -5.38 4.98 11.87 18.10 13.85 9.10 -28.53%
DPS 0.50 0.00 1.50 2.00 5.00 5.00 5.00 -31.84%
NAPS 0.93 0.86 0.95 1.09 0.92 0.78 0.99 -1.03%
Adjusted Per Share Value based on latest NOSH - 689,481
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 46.19 77.42 108.02 150.00 124.48 111.02 67.02 -6.00%
EPS 1.32 -6.17 5.74 10.37 15.29 11.15 6.93 -24.12%
DPS 0.53 0.00 1.72 1.78 4.22 4.02 2.54 -22.96%
NAPS 0.9942 0.9851 1.0914 0.9675 0.7772 0.6279 0.5029 12.01%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.275 0.285 0.28 0.97 1.26 1.20 0.98 -
P/RPS 0.64 0.42 0.30 0.57 0.86 0.87 0.74 -2.38%
P/EPS 22.23 -5.29 5.60 8.31 6.96 8.66 7.19 20.67%
EY 4.50 -18.89 17.85 12.04 14.37 11.55 13.92 -17.14%
DY 1.82 0.00 5.36 2.06 3.97 4.17 5.10 -15.76%
P/NAPS 0.30 0.33 0.29 0.89 1.37 1.54 0.99 -18.02%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/03/21 27/02/20 27/02/19 27/02/18 27/02/17 25/02/16 24/02/15 -
Price 0.315 0.255 0.325 0.915 1.25 1.15 1.67 -
P/RPS 0.73 0.38 0.35 0.54 0.85 0.83 1.27 -8.80%
P/EPS 25.47 -4.74 6.50 7.83 6.91 8.30 12.25 12.96%
EY 3.93 -21.12 15.38 12.76 14.48 12.05 8.17 -11.47%
DY 1.59 0.00 4.62 2.19 4.00 4.35 2.99 -9.98%
P/NAPS 0.34 0.30 0.34 0.84 1.36 1.47 1.69 -23.43%

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