Highlights

[MITRA] YoY Quarter Result on 2019-03-31 [#1]

Stock [MITRA]: MITRAJAYA HOLDINGS BHD
Announcement Date 03-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -142.87%    YoY -     -122.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 185,577 265,061 291,433 195,492 154,473 104,169 66,410 18.67%
  YoY % -29.99% -9.05% 49.08% 26.55% 48.29% 56.86% -
  Horiz. % 279.44% 399.13% 438.84% 294.37% 232.61% 156.86% 100.00%
PBT -2,989 23,541 37,663 23,995 17,468 14,356 4,126 -
  YoY % -112.70% -37.50% 56.96% 37.37% 21.68% 247.94% -
  Horiz. % -72.44% 570.55% 912.82% 581.56% 423.36% 347.94% 100.00%
Tax -1,995 -4,940 -8,567 -5,564 -3,669 -3,410 -1,280 7.67%
  YoY % 59.62% 42.34% -53.97% -51.65% -7.60% -166.41% -
  Horiz. % 155.86% 385.94% 669.30% 434.69% 286.64% 266.41% 100.00%
NP -4,984 18,601 29,096 18,431 13,799 10,946 2,846 -
  YoY % -126.79% -36.07% 57.86% 33.57% 26.06% 284.61% -
  Horiz. % -175.12% 653.58% 1,022.35% 647.61% 484.86% 384.61% 100.00%
NP to SH -4,288 19,187 28,737 18,455 13,394 10,928 2,936 -
  YoY % -122.35% -33.23% 55.71% 37.79% 22.57% 272.21% -
  Horiz. % -146.05% 653.51% 978.78% 628.58% 456.20% 372.21% 100.00%
Tax Rate - % 20.98 % 22.75 % 23.19 % 21.00 % 23.75 % 31.02 % -
  YoY % 0.00% -7.78% -1.90% 10.43% -11.58% -23.44% -
  Horiz. % 0.00% 67.63% 73.34% 74.76% 67.70% 76.56% 100.00%
Total Cost 190,561 246,460 262,337 177,061 140,674 93,223 63,564 20.07%
  YoY % -22.68% -6.05% 48.16% 25.87% 50.90% 46.66% -
  Horiz. % 299.79% 387.74% 412.71% 278.56% 221.31% 146.66% 100.00%
Net Worth 845,188 771,557 649,764 519,046 393,970 359,006 333,275 16.77%
  YoY % 9.54% 18.74% 25.18% 31.75% 9.74% 7.72% -
  Horiz. % 253.60% 231.51% 194.96% 155.74% 118.21% 107.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 845,188 771,557 649,764 519,046 393,970 359,006 333,275 16.77%
  YoY % 9.54% 18.74% 25.18% 31.75% 9.74% 7.72% -
  Horiz. % 253.60% 231.51% 194.96% 155.74% 118.21% 107.72% 100.00%
NOSH 889,672 688,891 669,860 640,798 393,970 394,512 396,756 14.40%
  YoY % 29.15% 2.84% 4.54% 62.65% -0.14% -0.57% -
  Horiz. % 224.24% 173.63% 168.83% 161.51% 99.30% 99.43% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.69 % 7.02 % 9.98 % 9.43 % 8.93 % 10.51 % 4.29 % -
  YoY % -138.32% -29.66% 5.83% 5.60% -15.03% 144.99% -
  Horiz. % -62.70% 163.64% 232.63% 219.81% 208.16% 244.99% 100.00%
ROE -0.51 % 2.49 % 4.42 % 3.56 % 3.40 % 3.04 % 0.88 % -
  YoY % -120.48% -43.67% 24.16% 4.71% 11.84% 245.45% -
  Horiz. % -57.95% 282.95% 502.27% 404.55% 386.36% 345.45% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.86 38.48 43.51 30.51 39.21 26.40 16.74 3.73%
  YoY % -45.79% -11.56% 42.61% -22.19% 48.52% 57.71% -
  Horiz. % 124.61% 229.87% 259.92% 182.26% 234.23% 157.71% 100.00%
EPS -0.48 2.79 4.29 2.88 2.26 2.77 0.74 -
  YoY % -117.20% -34.97% 48.96% 27.43% -18.41% 274.32% -
  Horiz. % -64.86% 377.03% 579.73% 389.19% 305.41% 374.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9500 1.1200 0.9700 0.8100 1.0000 0.9100 0.8400 2.07%
  YoY % -15.18% 15.46% 19.75% -19.00% 9.89% 8.33% -
  Horiz. % 113.10% 133.33% 115.48% 96.43% 119.05% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 893,333
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.71 29.58 32.52 21.81 17.24 11.62 7.41 18.68%
  YoY % -29.99% -9.04% 49.11% 26.51% 48.36% 56.82% -
  Horiz. % 279.49% 399.19% 438.87% 294.33% 232.66% 156.82% 100.00%
EPS -0.48 2.14 3.21 2.06 1.49 1.22 0.33 -
  YoY % -122.43% -33.33% 55.83% 38.26% 22.13% 269.70% -
  Horiz. % -145.45% 648.48% 972.73% 624.24% 451.52% 369.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9431 0.8610 0.7251 0.5792 0.4396 0.4006 0.3719 16.77%
  YoY % 9.54% 18.74% 25.19% 31.76% 9.74% 7.72% -
  Horiz. % 253.59% 231.51% 194.97% 155.74% 118.20% 107.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3950 0.6150 1.3400 1.2300 1.7000 0.5900 0.4150 -
P/RPS 1.89 1.60 3.08 4.03 4.34 2.23 2.48 -4.43%
  YoY % 18.12% -48.05% -23.57% -7.14% 94.62% -10.08% -
  Horiz. % 76.21% 64.52% 124.19% 162.50% 175.00% 89.92% 100.00%
P/EPS -81.95 22.08 31.24 42.71 50.00 21.30 56.08 -
  YoY % -471.15% -29.32% -26.86% -14.58% 134.74% -62.02% -
  Horiz. % -146.13% 39.37% 55.71% 76.16% 89.16% 37.98% 100.00%
EY -1.22 4.53 3.20 2.34 2.00 4.69 1.78 -
  YoY % -126.93% 41.56% 36.75% 17.00% -57.36% 163.48% -
  Horiz. % -68.54% 254.49% 179.78% 131.46% 112.36% 263.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.55 1.38 1.52 1.70 0.65 0.49 -2.54%
  YoY % -23.64% -60.14% -9.21% -10.59% 161.54% 32.65% -
  Horiz. % 85.71% 112.24% 281.63% 310.20% 346.94% 132.65% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 03/06/19 30/05/18 26/05/17 26/05/16 25/05/15 29/05/14 28/05/13 -
Price 0.3300 0.4950 1.4100 1.3300 1.8800 0.8500 0.5350 -
P/RPS 1.58 1.29 3.24 4.36 4.79 3.22 3.20 -11.09%
  YoY % 22.48% -60.19% -25.69% -8.98% 48.76% 0.62% -
  Horiz. % 49.38% 40.31% 101.25% 136.25% 149.69% 100.62% 100.00%
P/EPS -68.47 17.77 32.87 46.18 55.30 30.69 72.30 -
  YoY % -485.31% -45.94% -28.82% -16.49% 80.19% -57.55% -
  Horiz. % -94.70% 24.58% 45.46% 63.87% 76.49% 42.45% 100.00%
EY -1.46 5.63 3.04 2.17 1.81 3.26 1.38 -
  YoY % -125.93% 85.20% 40.09% 19.89% -44.48% 136.23% -
  Horiz. % -105.80% 407.97% 220.29% 157.25% 131.16% 236.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.44 1.45 1.64 1.88 0.93 0.64 -9.57%
  YoY % -20.45% -69.66% -11.59% -12.77% 102.15% 45.31% -
  Horiz. % 54.69% 68.75% 226.56% 256.25% 293.75% 145.31% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers