[MITRA] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -36.16%
YoY- 90.23%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 294,777 331,460 381,962 528,216 297,379 312,268 307,736 -2.81%
PBT 23,496 34,845 57,974 122,420 9,950 7,621 2,064 403.80%
Tax -10,097 -13,484 -19,414 -35,432 -3,126 -1,397 -502 635.56%
NP 13,399 21,361 38,560 86,988 6,824 6,224 1,562 317.40%
-
NP to SH 14,102 22,089 39,404 87,812 7,413 6,837 2,222 241.63%
-
Tax Rate 42.97% 38.70% 33.49% 28.94% 31.42% 18.33% 24.32% -
Total Cost 281,378 310,098 343,402 441,228 290,555 306,044 306,174 -5.46%
-
Net Worth 761,628 770,251 779,976 782,577 767,817 779,842 747,104 1.28%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,616 - - - 3,839 - - -
Div Payout % 54.01% - - - 51.79% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 761,628 770,251 779,976 782,577 767,817 779,842 747,104 1.28%
NOSH 776,148 776,148 776,148 776,148 896,148 896,148 896,148 -9.11%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.55% 6.44% 10.10% 16.47% 2.29% 1.99% 0.51% -
ROE 1.85% 2.87% 5.05% 11.22% 0.97% 0.88% 0.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 38.70 43.46 49.95 68.85 38.73 39.64 38.31 0.67%
EPS 1.85 2.89 5.14 11.44 0.94 0.85 0.28 250.89%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.00 1.01 1.02 1.02 1.00 0.99 0.93 4.94%
Adjusted Per Share Value based on latest NOSH - 776,148
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 37.98 42.71 49.21 68.06 38.31 40.23 39.65 -2.82%
EPS 1.82 2.85 5.08 11.31 0.96 0.88 0.29 239.10%
DPS 0.98 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.9813 0.9924 1.0049 1.0083 0.9893 1.0048 0.9626 1.28%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.265 0.275 0.255 0.235 0.235 0.19 0.21 -
P/RPS 0.68 0.63 0.51 0.34 0.61 0.48 0.55 15.14%
P/EPS 14.31 9.49 4.95 2.05 24.34 21.89 75.92 -67.02%
EY 6.99 10.53 20.21 48.70 4.11 4.57 1.32 202.88%
DY 3.77 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.23 0.24 0.19 0.23 11.24%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 30/11/23 28/08/23 26/05/23 28/02/23 29/11/22 24/08/22 -
Price 0.26 0.255 0.30 0.26 0.23 0.20 0.21 -
P/RPS 0.67 0.59 0.60 0.38 0.59 0.50 0.55 14.02%
P/EPS 14.04 8.80 5.82 2.27 23.82 23.04 75.92 -67.44%
EY 7.12 11.36 17.18 44.02 4.20 4.34 1.32 206.62%
DY 3.85 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.26 0.25 0.29 0.25 0.23 0.20 0.23 8.49%

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