[MITRA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 17.13%
YoY- -45.29%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 330,929 185,577 838,428 675,791 471,815 265,061 1,164,202 -56.86%
PBT -16,294 -2,989 60,640 46,010 37,180 23,541 102,077 -
Tax -3,983 -1,995 -18,523 -13,328 -9,034 -4,940 -29,122 -73.55%
NP -20,277 -4,984 42,117 32,682 28,146 18,601 72,955 -
-
NP to SH -18,833 -4,288 44,569 34,567 29,511 19,187 80,456 -
-
Tax Rate - - 30.55% 28.97% 24.30% 20.98% 28.53% -
Total Cost 351,206 190,561 796,311 643,109 443,669 246,460 1,091,247 -53.13%
-
Net Worth 827,394 845,188 847,068 841,804 859,736 771,557 750,891 6.70%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 13,374 - - - 13,777 -
Div Payout % - - 30.01% - - - 17.12% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 827,394 845,188 847,068 841,804 859,736 771,557 750,891 6.70%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 689,481 19.15%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -6.13% -2.69% 5.02% 4.84% 5.97% 7.02% 6.27% -
ROE -2.28% -0.51% 5.26% 4.11% 3.43% 2.49% 10.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.20 20.86 94.03 75.46 52.68 38.48 169.00 -63.64%
EPS -2.12 -0.48 4.98 3.86 3.30 2.79 11.87 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 0.93 0.95 0.95 0.94 0.96 1.12 1.09 -10.06%
Adjusted Per Share Value based on latest NOSH - 896,148
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.64 24.47 110.57 89.12 62.22 34.96 153.53 -56.86%
EPS -2.48 -0.57 5.88 4.56 3.89 2.53 10.61 -
DPS 0.00 0.00 1.76 0.00 0.00 0.00 1.82 -
NAPS 1.0911 1.1146 1.1171 1.1101 1.1338 1.0175 0.9902 6.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.345 0.395 0.28 0.41 0.51 0.615 0.97 -
P/RPS 0.93 1.89 0.30 0.54 0.97 1.60 0.57 38.71%
P/EPS -16.30 -81.95 5.60 10.62 15.48 22.08 8.31 -
EY -6.14 -1.22 17.85 9.41 6.46 4.53 12.04 -
DY 0.00 0.00 5.36 0.00 0.00 0.00 2.06 -
P/NAPS 0.37 0.42 0.29 0.44 0.53 0.55 0.89 -44.38%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 03/06/19 27/02/19 28/11/18 28/08/18 30/05/18 27/02/18 -
Price 0.28 0.33 0.325 0.33 0.49 0.495 0.915 -
P/RPS 0.75 1.58 0.35 0.44 0.93 1.29 0.54 24.55%
P/EPS -13.23 -68.47 6.50 8.55 14.87 17.77 7.83 -
EY -7.56 -1.46 15.38 11.70 6.73 5.63 12.76 -
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.19 -
P/NAPS 0.30 0.35 0.34 0.35 0.51 0.44 0.84 -49.75%

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