[MITRA] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 28.94%
YoY- -44.6%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 288,717 358,475 600,907 838,428 1,164,202 966,171 861,694 -16.64%
PBT -11,863 18,002 -66,356 60,640 102,077 160,132 122,126 -
Tax -2,893 -7,684 11,839 -18,523 -29,122 -38,866 -35,156 -34.02%
NP -14,756 10,318 -54,517 42,117 72,955 121,266 86,970 -
-
NP to SH -14,461 10,262 -47,876 44,569 80,456 118,684 86,576 -
-
Tax Rate - 42.68% - 30.55% 28.53% 24.27% 28.79% -
Total Cost 303,473 348,157 655,424 796,311 1,091,247 844,905 774,724 -14.44%
-
Net Worth 751,808 771,625 764,586 847,068 750,891 603,196 487,335 7.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 4,148 - 13,374 13,777 32,782 31,239 -
Div Payout % - 40.43% - 30.01% 17.12% 27.62% 36.08% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 751,808 771,625 764,586 847,068 750,891 603,196 487,335 7.48%
NOSH 896,148 896,148 896,148 896,148 689,481 655,648 624,789 6.19%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -5.11% 2.88% -9.07% 5.02% 6.27% 12.55% 10.09% -
ROE -1.92% 1.33% -6.26% 5.26% 10.71% 19.68% 17.77% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 35.33 43.21 67.59 94.03 169.00 147.36 137.92 -20.29%
EPS -1.76 1.21 -5.38 4.98 11.87 18.10 13.85 -
DPS 0.00 0.50 0.00 1.50 2.00 5.00 5.00 -
NAPS 0.92 0.93 0.86 0.95 1.09 0.92 0.78 2.78%
Adjusted Per Share Value based on latest NOSH - 896,148
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 38.07 47.27 79.25 110.57 153.53 127.42 113.64 -16.64%
EPS -1.91 1.35 -6.31 5.88 10.61 15.65 11.42 -
DPS 0.00 0.55 0.00 1.76 1.82 4.32 4.12 -
NAPS 0.9915 1.0176 1.0083 1.1171 0.9902 0.7955 0.6427 7.48%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.245 0.275 0.285 0.28 0.97 1.26 1.20 -
P/RPS 0.69 0.64 0.42 0.30 0.57 0.86 0.87 -3.78%
P/EPS -13.84 22.23 -5.29 5.60 8.31 6.96 8.66 -
EY -7.22 4.50 -18.89 17.85 12.04 14.37 11.55 -
DY 0.00 1.82 0.00 5.36 2.06 3.97 4.17 -
P/NAPS 0.27 0.30 0.33 0.29 0.89 1.37 1.54 -25.16%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 10/03/21 27/02/20 27/02/19 27/02/18 27/02/17 25/02/16 -
Price 0.245 0.315 0.255 0.325 0.915 1.25 1.15 -
P/RPS 0.69 0.73 0.38 0.35 0.54 0.85 0.83 -3.02%
P/EPS -13.84 25.47 -4.74 6.50 7.83 6.91 8.30 -
EY -7.22 3.93 -21.12 15.38 12.76 14.48 12.05 -
DY 0.00 1.59 0.00 4.62 2.19 4.00 4.35 -
P/NAPS 0.27 0.34 0.30 0.34 0.84 1.36 1.47 -24.58%

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