[MITRA] QoQ Cumulative 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- -14.88%
YoY- 90.23%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 294,777 248,595 190,981 132,054 297,379 234,201 153,868 54.06%
PBT 23,496 26,134 28,987 30,605 9,950 5,716 1,032 698.73%
Tax -10,097 -10,113 -9,707 -8,858 -3,126 -1,048 -251 1066.15%
NP 13,399 16,021 19,280 21,747 6,824 4,668 781 561.75%
-
NP to SH 14,102 16,567 19,702 21,953 7,413 5,128 1,111 441.62%
-
Tax Rate 42.97% 38.70% 33.49% 28.94% 31.42% 18.33% 24.32% -
Total Cost 281,378 232,574 171,701 110,307 290,555 229,533 153,087 49.88%
-
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% 2.15% 2.53% 2.81% 0.97% 0.66% 0.15% -
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 32.60 24.98 17.21 38.73 29.73 19.15 59.63%
EPS 1.85 2.17 2.57 2.86 0.94 0.64 0.14 456.31%
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 32.03 24.61 17.01 38.31 30.17 19.82 54.09%
EPS 1.82 2.13 2.54 2.83 0.96 0.66 0.14 450.30%
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 0.84 1.02 1.37 0.61 0.64 1.10 -27.36%
P/EPS 14.31 12.66 9.90 8.21 24.34 29.19 151.85 -79.20%
EY 6.99 7.90 10.10 12.18 4.11 3.43 0.66 380.19%
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 0.78 1.20 1.51 0.59 0.67 1.10 -28.08%
P/EPS 14.04 11.74 11.64 9.09 23.82 30.72 151.85 -79.46%
EY 7.12 8.52 8.59 11.01 4.20 3.25 0.66 386.11%
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