[MITRA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.97%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 595,029 901,054 1,193,212 923,282 848,141 512,592 286,090 12.97%
PBT -58,814 61,346 103,740 129,762 111,500 66,298 27,837 -
Tax -7,721 -17,770 -28,262 -28,498 -28,226 -16,704 -7,130 1.33%
NP -66,536 43,576 75,477 101,264 83,273 49,594 20,706 -
-
NP to SH -62,888 46,089 84,248 99,978 83,077 50,165 21,162 -
-
Tax Rate - 28.97% 27.24% 21.96% 25.31% 25.20% 25.61% -
Total Cost 661,565 857,478 1,117,734 822,018 764,868 462,997 265,384 16.43%
-
Net Worth 782,873 841,804 711,165 553,748 461,993 374,270 335,601 15.15%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 782,873 841,804 711,165 553,748 461,993 374,270 335,601 15.15%
NOSH 896,148 896,148 689,481 651,468 642,110 393,968 394,825 14.63%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -11.18% 4.84% 6.33% 10.97% 9.82% 9.68% 7.24% -
ROE -8.03% 5.48% 11.85% 18.05% 17.98% 13.40% 6.31% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 66.89 100.62 174.49 141.72 134.02 130.11 72.46 -1.32%
EPS -7.07 5.15 12.49 15.35 13.41 12.73 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.94 1.04 0.85 0.73 0.95 0.85 0.57%
Adjusted Per Share Value based on latest NOSH - 667,543
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 76.66 116.09 153.73 118.96 109.28 66.04 36.86 12.97%
EPS -8.10 5.94 10.85 12.88 10.70 6.46 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0087 1.0846 0.9163 0.7135 0.5952 0.4822 0.4324 15.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.27 0.41 1.05 1.37 1.03 0.955 0.45 -
P/RPS 0.40 0.41 0.60 0.97 0.77 0.73 0.62 -7.04%
P/EPS -3.82 7.97 8.52 8.93 7.85 7.50 8.40 -
EY -26.18 12.55 11.73 11.20 12.74 13.33 11.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 1.01 1.61 1.41 1.01 0.53 -8.54%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 28/11/17 28/11/16 02/12/15 26/11/14 27/11/13 -
Price 0.275 0.33 0.77 1.25 1.24 1.15 0.48 -
P/RPS 0.41 0.33 0.44 0.88 0.93 0.88 0.66 -7.62%
P/EPS -3.89 6.41 6.25 8.15 9.45 9.03 8.96 -
EY -25.71 15.60 16.00 12.28 10.59 11.07 11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.74 1.47 1.70 1.21 0.56 -9.38%

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