[MITRA] YoY TTM 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- -14.02%
YoY- -44.6%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 288,718 358,475 600,907 838,428 1,164,202 966,171 861,694 -16.64%
PBT -11,861 18,002 -66,358 60,643 102,076 160,132 122,124 -
Tax -2,893 -7,684 11,839 -18,522 -29,124 -38,866 -35,156 -34.02%
NP -14,754 10,318 -54,519 42,121 72,952 121,266 86,968 -
-
NP to SH -14,460 10,261 -47,876 44,574 80,455 118,684 86,574 -
-
Tax Rate - 42.68% - 30.54% 28.53% 24.27% 28.79% -
Total Cost 303,472 348,157 655,426 796,307 1,091,250 844,905 774,726 -14.44%
-
Net Worth 751,808 771,625 764,586 847,068 750,891 615,767 500,562 7.00%
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 33,465 32,087 -
Div Payout % - 40.43% - 30.01% 17.12% 28.20% 37.06% -
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 751,808 771,625 764,586 847,068 750,891 615,767 500,562 7.00%
NOSH 896,148 896,148 896,148 896,148 689,481 669,312 641,746 5.71%
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% 19.27% 17.30% -
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 94.03 169.00 144.35 134.27 -19.93%
EPS -1.77 1.24 -5.39 5.00 11.68 17.73 13.49 -
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 37.20 46.19 77.42 108.02 150.00 124.48 111.02 -16.64%
EPS -1.86 1.32 -6.17 5.74 10.37 15.29 11.15 -
DPS 0.00 0.53 0.00 1.72 1.78 4.31 4.13 -
NAPS 0.9686 0.9942 0.9851 1.0914 0.9675 0.7934 0.6449 7.00%
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 0.87 0.89 -4.14%
P/EPS -13.85 22.24 -5.29 5.60 8.31 7.11 8.90 -
EY -7.22 4.50 -18.89 17.85 12.04 14.07 11.24 -
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 0.87 0.86 -3.60%
P/EPS -13.85 25.47 -4.74 6.50 7.83 7.05 8.52 -
EY -7.22 3.93 -21.12 15.38 12.76 14.19 11.73 -
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