[MITRA] YoY TTM 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- 1.1%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 608,909 945,084 1,166,567 939,417 750,500 508,318 303,659 12.28%
PBT -29,480 70,283 135,791 137,333 104,872 69,141 34,654 -
Tax -10,986 -21,253 -35,422 -36,871 -26,329 -18,823 -8,904 3.56%
NP -40,466 49,030 100,369 100,462 78,543 50,318 25,750 -
-
NP to SH -37,163 51,841 106,021 99,251 78,451 51,069 27,027 -
-
Tax Rate - 30.24% 26.09% 26.85% 25.11% 27.22% 25.69% -
Total Cost 649,375 896,054 1,066,198 838,955 671,957 458,000 277,909 15.18%
-
Net Worth 782,873 841,804 711,165 0 461,993 0 334,112 15.24%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 13,374 13,777 33,465 32,087 19,700 7,886 - -
Div Payout % 0.00% 26.58% 31.57% 32.33% 25.11% 15.44% - -
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 0 461,993 0 334,112 15.24%
NOSH 896,148 896,148 689,481 667,543 642,110 393,903 393,073 14.71%
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 -6.65% 5.19% 8.60% 10.69% 10.47% 9.90% 8.48% -
ROE -4.75% 6.16% 14.91% 0.00% 16.98% 0.00% 8.09% -
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 68.45 105.53 170.60 140.73 118.59 129.05 77.25 -1.99%
EPS -4.18 5.79 15.50 14.87 12.40 12.96 6.88 -
DPS 1.50 1.54 4.89 4.81 3.11 2.00 0.00 -
NAPS 0.88 0.94 1.04 0.00 0.73 0.00 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 78.45 121.77 150.30 121.04 96.70 65.49 39.12 12.29%
EPS -4.79 6.68 13.66 12.79 10.11 6.58 3.48 -
DPS 1.72 1.78 4.31 4.13 2.54 1.02 0.00 -
NAPS 1.0087 1.0846 0.9163 0.00 0.5952 0.00 0.4305 15.24%
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 0.39 0.39 0.62 0.97 0.87 0.74 0.58 -6.39%
P/EPS -6.46 7.08 6.77 9.21 8.31 7.37 6.54 -
EY -15.47 14.12 14.77 10.85 12.04 13.58 15.28 -
DY 5.56 3.75 4.66 3.51 3.02 2.09 0.00 -
P/NAPS 0.31 0.44 1.01 0.00 1.41 0.00 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 0.40 0.31 0.45 0.89 1.05 0.89 0.62 -7.04%
P/EPS -6.58 5.70 4.97 8.41 10.00 8.87 6.98 -
EY -15.19 17.54 20.14 11.89 10.00 11.27 14.32 -
DY 5.45 4.66 6.36 3.85 2.51 1.74 0.00 -
P/NAPS 0.31 0.35 0.74 0.00 1.70 0.00 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