[MITRA] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 13.97%
YoY- 125.46%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 217,216 352,351 284,826 340,380 514,398 758,944 1,137,830 -24.09%
PBT -6,233 41,095 -11,924 19,403 -65,248 34,113 87,954 -
Tax -2,036 -11,893 -2,352 -7,485 13,003 -15,577 -25,497 -34.35%
NP -8,269 29,202 -14,276 11,918 -52,245 18,536 62,457 -
-
NP to SH -7,586 29,897 -14,092 11,694 -45,922 21,099 70,905 -
-
Tax Rate - 28.94% - 38.58% - 45.66% 28.99% -
Total Cost 225,485 323,149 299,102 328,462 566,643 740,408 1,075,373 -22.90%
-
Net Worth 758,613 782,577 752,438 774,735 746,975 845,188 771,557 -0.28%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 7,616 3,839 - 4,148 - 13,374 13,777 -9.39%
Div Payout % 0.00% 12.84% - 35.48% - 63.39% 19.43% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 758,613 782,577 752,438 774,735 746,975 845,188 771,557 -0.28%
NOSH 776,148 776,148 896,148 896,148 896,148 896,148 896,148 -2.36%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -3.81% 8.29% -5.01% 3.50% -10.16% 2.44% 5.49% -
ROE -1.00% 3.82% -1.87% 1.51% -6.15% 2.50% 9.19% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.63 45.92 35.20 41.30 58.53 85.31 165.17 -25.30%
EPS -1.00 3.90 -1.74 1.42 -5.23 2.37 10.29 -
DPS 1.00 0.50 0.00 0.50 0.00 1.50 2.00 -10.90%
NAPS 1.00 1.02 0.93 0.94 0.85 0.95 1.12 -1.86%
Adjusted Per Share Value based on latest NOSH - 896,148
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 27.99 45.40 36.70 43.85 66.28 97.78 146.60 -24.09%
EPS -0.98 3.85 -1.82 1.51 -5.92 2.72 9.14 -
DPS 0.98 0.49 0.00 0.53 0.00 1.72 1.78 -9.46%
NAPS 0.9774 1.0083 0.9695 0.9982 0.9624 1.089 0.9941 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.26 0.235 0.22 0.335 0.16 0.395 0.615 -
P/RPS 0.91 0.51 0.62 0.81 0.27 0.46 0.37 16.16%
P/EPS -26.00 6.03 -12.63 23.61 -3.06 16.66 5.98 -
EY -3.85 16.58 -7.92 4.24 -32.66 6.00 16.74 -
DY 3.85 2.13 0.00 1.50 0.00 3.80 3.25 2.86%
P/NAPS 0.26 0.23 0.24 0.36 0.19 0.42 0.55 -11.72%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 30/05/22 31/05/21 25/06/20 03/06/19 30/05/18 -
Price 0.305 0.26 0.22 0.29 0.195 0.33 0.495 -
P/RPS 1.07 0.57 0.62 0.70 0.33 0.39 0.30 23.58%
P/EPS -30.50 6.67 -12.63 20.44 -3.73 13.91 4.81 -
EY -3.28 14.99 -7.92 4.89 -26.80 7.19 20.79 -
DY 3.28 1.92 0.00 1.74 0.00 4.55 4.04 -3.41%
P/NAPS 0.31 0.25 0.24 0.31 0.23 0.35 0.44 -5.66%

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