[MITRA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.43%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 349,529 595,029 901,054 1,193,212 923,282 848,141 512,592 -6.17%
PBT 13,828 -58,814 61,346 103,740 129,762 111,500 66,298 -22.97%
Tax -7,782 -7,721 -17,770 -28,262 -28,498 -28,226 -16,704 -11.94%
NP 6,045 -66,536 43,576 75,477 101,264 83,273 49,594 -29.56%
-
NP to SH 7,373 -62,888 46,089 84,248 99,978 83,077 50,165 -27.33%
-
Tax Rate 56.28% - 28.97% 27.24% 21.96% 25.31% 25.20% -
Total Cost 343,484 661,565 857,478 1,117,734 822,018 764,868 462,997 -4.85%
-
Net Worth 759,484 782,873 841,804 711,165 553,748 461,993 374,270 12.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 759,484 782,873 841,804 711,165 553,748 461,993 374,270 12.50%
NOSH 896,148 896,148 896,148 689,481 651,468 642,110 393,968 14.66%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.73% -11.18% 4.84% 6.33% 10.97% 9.82% 9.68% -
ROE 0.97% -8.03% 5.48% 11.85% 18.05% 17.98% 13.40% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 41.88 66.89 100.62 174.49 141.72 134.02 130.11 -17.20%
EPS 0.87 -7.07 5.15 12.49 15.35 13.41 12.73 -36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.94 1.04 0.85 0.73 0.95 -0.71%
Adjusted Per Share Value based on latest NOSH - 689,481
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 45.03 76.66 116.09 153.73 118.96 109.28 66.04 -6.17%
EPS 0.95 -8.10 5.94 10.85 12.88 10.70 6.46 -27.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 1.0087 1.0846 0.9163 0.7135 0.5952 0.4822 12.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.205 0.27 0.41 1.05 1.37 1.03 0.955 -
P/RPS 0.49 0.40 0.41 0.60 0.97 0.77 0.73 -6.42%
P/EPS 23.20 -3.82 7.97 8.52 8.93 7.85 7.50 20.68%
EY 4.31 -26.18 12.55 11.73 11.20 12.74 13.33 -17.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.44 1.01 1.61 1.41 1.01 -21.83%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 28/11/18 28/11/17 28/11/16 02/12/15 26/11/14 -
Price 0.22 0.275 0.33 0.77 1.25 1.24 1.15 -
P/RPS 0.53 0.41 0.33 0.44 0.88 0.93 0.88 -8.09%
P/EPS 24.90 -3.89 6.41 6.25 8.15 9.45 9.03 18.39%
EY 4.02 -25.71 15.60 16.00 12.28 10.59 11.07 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.74 1.47 1.70 1.21 -23.61%

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