[MITRA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 112.88%
YoY- 121.43%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 301,497 357,769 340,380 358,475 416,782 414,603 514,398 -29.94%
PBT 8,667 14,612 19,403 18,002 -11,875 -45,701 -65,248 -
Tax -4,083 -6,316 -7,485 -7,684 11,793 13,146 13,003 -
NP 4,584 8,296 11,918 10,318 -82 -32,555 -52,245 -
-
NP to SH 3,823 7,764 11,694 10,261 4,820 -26,666 -45,922 -
-
Tax Rate 47.11% 43.22% 38.58% 42.68% - - - -
Total Cost 296,913 349,473 328,462 348,157 416,864 447,158 566,643 -34.97%
-
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,148 4,148 4,148 4,148 - - - -
Div Payout % 108.51% 53.43% 35.48% 40.43% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 773,320 781,735 774,735 771,625 759,484 730,007 746,975 2.33%
NOSH 896,148 896,148 896,148 896,148 896,148 896,148 896,148 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.52% 2.32% 3.50% 2.88% -0.02% -7.85% -10.16% -
ROE 0.49% 0.99% 1.51% 1.33% 0.63% -3.65% -6.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.65 43.48 41.30 43.21 49.94 48.84 58.53 -26.78%
EPS 0.46 0.94 1.42 1.24 0.58 -3.14 -5.23 -
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.94 0.93 0.91 0.86 0.85 6.93%
Adjusted Per Share Value based on latest NOSH - 896,148
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.85 46.10 43.85 46.19 53.70 53.42 66.28 -29.93%
EPS 0.49 1.00 1.51 1.32 0.62 -3.44 -5.92 -
DPS 0.53 0.53 0.53 0.53 0.00 0.00 0.00 -
NAPS 0.9964 1.0072 0.9982 0.9942 0.9785 0.9406 0.9624 2.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.255 0.335 0.275 0.205 0.19 0.16 -
P/RPS 0.68 0.59 0.81 0.64 0.41 0.39 0.27 85.00%
P/EPS 53.80 27.03 23.61 22.24 35.50 -6.05 -3.06 -
EY 1.86 3.70 4.24 4.50 2.82 -16.53 -32.66 -
DY 2.00 1.96 1.50 1.82 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.36 0.30 0.23 0.22 0.19 26.37%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 08/09/21 31/05/21 10/03/21 25/11/20 24/08/20 25/06/20 -
Price 0.245 0.26 0.29 0.315 0.22 0.20 0.195 -
P/RPS 0.67 0.60 0.70 0.73 0.44 0.41 0.33 60.27%
P/EPS 52.72 27.56 20.44 25.47 38.09 -6.37 -3.73 -
EY 1.90 3.63 4.89 3.93 2.63 -15.71 -26.80 -
DY 2.04 1.92 1.74 1.59 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.34 0.24 0.23 0.23 8.50%

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