[MITRA] YoY 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- -1619.8%
YoY- -386.45%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 46,182 63,178 83,549 96,328 154,635 162,637 269,293 -25.45%
PBT -2,636 4,233 -12,898 7,630 -22,247 14,631 24,271 -
Tax 16 -2,078 -657 -1,847 17,630 -5,195 -7,926 -
NP -2,620 2,155 -13,555 5,783 -4,617 9,436 16,345 -
-
NP to SH -2,463 2,283 -13,552 4,731 -710 10,003 17,270 -
-
Tax Rate - 49.09% - 24.21% - 35.51% 32.66% -
Total Cost 48,802 61,023 97,104 90,545 159,252 153,201 252,948 -23.97%
-
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 % 0.00% 168.16% - 87.69% - 133.71% 79.78% -
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 -5.67% 3.41% -16.22% 6.00% -2.99% 5.80% 6.07% -
ROE -0.32% 0.30% -1.80% 0.61% -0.09% 1.18% 2.30% -
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 6.06 8.23 10.22 11.61 17.39 18.24 39.09 -26.69%
EPS -0.32 0.30 -1.66 0.57 -0.08 1.12 2.51 -
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 5.95 8.14 10.76 12.41 19.92 20.95 34.70 -25.45%
EPS -0.32 0.29 -1.75 0.61 -0.09 1.29 2.23 -
DPS 0.98 0.49 0.00 0.53 0.00 1.72 1.78 -9.46%
NAPS 0.9813 0.9893 0.9686 0.9942 0.9851 1.0914 0.9675 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 4.37 2.86 2.40 2.37 1.64 1.54 2.48 9.89%
P/EPS -81.95 79.04 -14.77 48.23 -356.87 24.96 38.69 -
EY -1.22 1.27 -6.77 2.07 -0.28 4.01 2.58 -
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 4.29 2.80 2.40 2.71 1.47 1.78 2.34 10.62%
P/EPS -80.40 77.35 -14.77 55.24 -319.31 28.97 36.50 -
EY -1.24 1.29 -6.77 1.81 -0.31 3.45 2.74 -
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