[MITRA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 11.1%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 162,637 203,976 206,754 265,061 269,293 299,006 304,470 -34.09%
PBT 14,631 8,832 13,639 23,541 24,271 27,415 12,727 9.71%
Tax -5,195 -4,293 -4,094 -4,940 -7,926 -6,629 -6,002 -9.15%
NP 9,436 4,539 9,545 18,601 16,345 20,786 6,725 25.25%
-
NP to SH 10,003 5,059 10,325 19,187 17,270 21,242 13,206 -16.86%
-
Tax Rate 35.51% 48.61% 30.02% 20.98% 32.66% 24.18% 47.16% -
Total Cost 153,201 199,437 197,209 246,460 252,948 278,220 297,745 -35.71%
-
Net Worth 847,068 841,804 859,736 771,557 750,891 711,165 710,576 12.39%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,374 - - - 13,777 - - -
Div Payout % 133.71% - - - 79.78% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 847,068 841,804 859,736 771,557 750,891 711,165 710,576 12.39%
NOSH 896,148 896,148 896,148 896,148 689,481 689,481 670,355 21.28%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.80% 2.23% 4.62% 7.02% 6.07% 6.95% 2.21% -
ROE 1.18% 0.60% 1.20% 2.49% 2.30% 2.99% 1.86% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.24 22.78 23.09 38.48 39.09 43.73 45.42 -45.47%
EPS 1.12 0.56 1.15 2.79 2.51 3.11 1.97 -31.30%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.95 0.94 0.96 1.12 1.09 1.04 1.06 -7.02%
Adjusted Per Share Value based on latest NOSH - 896,148
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.45 26.90 27.27 34.96 35.51 39.43 40.15 -34.08%
EPS 1.32 0.67 1.36 2.53 2.28 2.80 1.74 -16.77%
DPS 1.76 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 1.1171 1.1101 1.1338 1.0175 0.9902 0.9379 0.9371 12.39%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.28 0.41 0.51 0.615 0.97 1.05 1.37 -
P/RPS 1.54 1.80 2.21 1.60 2.48 2.40 3.02 -36.09%
P/EPS 24.96 72.58 44.24 22.08 38.69 33.80 69.54 -49.40%
EY 4.01 1.38 2.26 4.53 2.58 2.96 1.44 97.56%
DY 5.36 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 0.29 0.44 0.53 0.55 0.89 1.01 1.29 -62.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 30/05/18 27/02/18 28/11/17 28/08/17 -
Price 0.325 0.33 0.49 0.495 0.915 0.77 1.33 -
P/RPS 1.78 1.45 2.12 1.29 2.34 1.76 2.93 -28.20%
P/EPS 28.97 58.42 42.50 17.77 36.50 24.79 67.51 -43.01%
EY 3.45 1.71 2.35 5.63 2.74 4.03 1.48 75.53%
DY 4.62 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 0.34 0.35 0.51 0.44 0.84 0.74 1.25 -57.91%

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