[MITRA] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1490.87%
YoY- -240.92%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 294,777 297,379 288,717 358,475 600,907 838,428 1,164,202 -20.45%
PBT 23,496 9,950 -11,863 18,002 -66,356 60,640 102,077 -21.70%
Tax -10,097 -3,126 -2,893 -7,684 11,839 -18,523 -29,122 -16.17%
NP 13,399 6,824 -14,756 10,318 -54,517 42,117 72,955 -24.59%
-
NP to SH 14,102 7,413 -14,461 10,262 -47,876 44,569 80,456 -25.18%
-
Tax Rate 42.97% 31.42% - 42.68% - 30.55% 28.53% -
Total Cost 281,378 290,555 303,473 348,157 655,424 796,311 1,091,247 -20.21%
-
Net Worth 761,628 767,817 751,808 771,625 764,586 847,068 750,891 0.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,616 3,839 - 4,148 - 13,374 13,777 -9.40%
Div Payout % 54.01% 51.79% - 40.43% - 30.01% 17.12% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 761,628 767,817 751,808 771,625 764,586 847,068 750,891 0.23%
NOSH 776,148 896,148 896,148 896,148 896,148 896,148 689,481 1.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.55% 2.29% -5.11% 2.88% -9.07% 5.02% 6.27% -
ROE 1.85% 0.97% -1.92% 1.33% -6.26% 5.26% 10.71% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.70 38.73 35.33 43.21 67.59 94.03 169.00 -21.77%
EPS 1.85 0.94 -1.76 1.21 -5.38 4.98 11.87 -26.63%
DPS 1.00 0.50 0.00 0.50 0.00 1.50 2.00 -10.90%
NAPS 1.00 1.00 0.92 0.93 0.86 0.95 1.09 -1.42%
Adjusted Per Share Value based on latest NOSH - 896,148
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.87 39.22 38.07 47.27 79.25 110.57 153.53 -20.45%
EPS 1.86 0.98 -1.91 1.35 -6.31 5.88 10.61 -25.17%
DPS 1.00 0.51 0.00 0.55 0.00 1.76 1.82 -9.49%
NAPS 1.0044 1.0126 0.9915 1.0176 1.0083 1.1171 0.9902 0.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.265 0.235 0.245 0.275 0.285 0.28 0.97 -
P/RPS 0.68 0.61 0.69 0.64 0.42 0.30 0.57 2.98%
P/EPS 14.31 24.34 -13.84 22.23 -5.29 5.60 8.31 9.47%
EY 6.99 4.11 -7.22 4.50 -18.89 17.85 12.04 -8.66%
DY 3.77 2.13 0.00 1.82 0.00 5.36 2.06 10.59%
P/NAPS 0.27 0.24 0.27 0.30 0.33 0.29 0.89 -18.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 10/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.26 0.23 0.245 0.315 0.255 0.325 0.915 -
P/RPS 0.67 0.59 0.69 0.73 0.38 0.35 0.54 3.65%
P/EPS 14.04 23.82 -13.84 25.47 -4.74 6.50 7.83 10.21%
EY 7.12 4.20 -7.22 3.93 -21.12 15.38 12.76 -9.26%
DY 3.85 2.17 0.00 1.59 0.00 4.62 2.19 9.85%
P/NAPS 0.26 0.23 0.27 0.34 0.30 0.34 0.84 -17.74%

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