[MITRA] QoQ TTM 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- -11.87%
YoY- -45.02%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 838,428 945,084 1,040,114 1,137,830 1,164,202 1,166,567 1,118,975 -17.46%
PBT 60,643 70,283 88,866 87,954 102,076 135,791 142,956 -43.45%
Tax -18,522 -21,253 -23,589 -25,497 -29,124 -35,422 -35,794 -35.46%
NP 42,121 49,030 65,277 62,457 72,952 100,369 107,162 -46.25%
-
NP to SH 44,574 51,841 68,024 70,905 80,455 106,021 111,681 -45.70%
-
Tax Rate 30.54% 30.24% 26.54% 28.99% 28.53% 26.09% 25.04% -
Total Cost 796,307 896,054 974,837 1,075,373 1,091,250 1,066,198 1,011,813 -14.72%
-
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 13,777 13,777 13,777 33,465 33,465 -45.65%
Div Payout % 30.01% 26.58% 20.25% 19.43% 17.12% 31.57% 29.97% -
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 5.02% 5.19% 6.28% 5.49% 6.27% 8.60% 9.58% -
ROE 5.26% 6.16% 7.91% 9.19% 10.71% 14.91% 15.72% -
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 94.03 105.53 116.14 165.17 169.00 170.60 166.92 -31.72%
EPS 5.00 5.79 7.60 10.29 11.68 15.50 16.66 -55.07%
DPS 1.50 1.54 1.54 2.00 2.00 4.89 5.00 -55.08%
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 110.57 124.63 137.17 150.05 153.53 153.84 147.57 -17.46%
EPS 5.88 6.84 8.97 9.35 10.61 13.98 14.73 -45.69%
DPS 1.76 1.82 1.82 1.82 1.82 4.41 4.41 -45.70%
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 0.30 0.39 0.44 0.37 0.57 0.62 0.82 -48.75%
P/EPS 5.60 7.08 6.71 5.98 8.31 6.77 8.22 -22.52%
EY 17.85 14.12 14.89 16.74 12.04 14.77 12.16 29.07%
DY 5.36 3.75 3.02 3.25 2.06 4.66 3.65 29.10%
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 0.35 0.31 0.42 0.30 0.54 0.45 0.80 -42.28%
P/EPS 6.50 5.70 6.45 4.81 7.83 4.97 7.98 -12.74%
EY 15.38 17.54 15.50 20.79 12.76 20.14 12.53 14.59%
DY 4.62 4.66 3.14 4.04 2.19 6.36 3.76 14.67%
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