Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 204.25 | 27.60 | 23.59 | 11.6% | 0.00 | 3.22 | 23.6% | 83.2% | 41.9% | 788.8% | ||||||||
| 27 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 165.24 | 21.41 | 16.62 | 10.1% | 0.00 | 2.25 | 25.7% | 223.6% | 83.4% | 1724.7% | ||||||||
| 28 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 131.41 | 11.79 | 9.06 | 6.9% | 0.00 | 1.20 | 18.8% | 141.2% | 49.9% | 3358.8% | ||||||||
| 27 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 161.83 | 15.03 | 18.09 | 11.2% | 1.00 | 2.39 | 45.1% | 250.4% | 581.6% | 834.4% | ||||||||
| 27 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 111.52 | 5.52 | 2.65 | 2.4% | 0.00 | 0.35 | 118.4% | 93.6% | 191.3% | 184.7% | ||||||||
| 28 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 51.07 | 1.71 | 0.91 | 1.8% | 0.00 | 0.12 | 6.3% | 13.3% | 247.7% | 140.5% | ||||||||
| 30 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 54.49 | 0.87 | 0.26 | 0.5% | 0.00 | 0.03 | 18.0% | 58.7% | 110.6% | 98.8% | ||||||||
| 27 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 46.18 | -2.64 | -2.46 | -5.3% | 1.00 | -0.32 | 19.8% | 26.9% | 21.4% | 207.9% | ||||||||
| 30 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 57.61 | -2.85 | -3.13 | -5.4% | 0.00 | -0.41 | 2.2% | 28.3% | 39.3% | 178.0% | ||||||||
| 28 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 58.93 | -1.62 | -2.25 | -3.8% | 0.00 | -0.29 | 55.4% | 23.3% | 110.2% | 236.9% | ||||||||
| 26 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 132.05 | 30.61 | 21.95 | 16.6% | 0.00 | 2.86 | 109.0% | 71.3% | 861.6% | 4218.8% | ||||||||
| 28 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 63.18 | 4.23 | 2.28 | 3.6% | 0.50 | 0.30 | 21.4% | 24.4% | 43.2% | 116.8% | ||||||||
| 29 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 80.33 | 4.68 | 4.02 | 5.0% | 0.00 | 0.51 | 4.6% | 31.2% | 144.3% | 609.8% | ||||||||
| 24 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 76.79 | 1.57 | 1.64 | 2.1% | 0.00 | 0.20 | 0.4% | 22.0% | 408.4% | 110.5% | ||||||||
| 30 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 77.08 | -0.54 | -0.53 | -0.7% | 0.00 | -0.07 | 7.7% | 4.8% | 96.1% | 40.8% | ||||||||
| 28 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 83.55 | -12.90 | -13.55 | -16.2% | 0.00 | -1.66 | 36.4% | 13.3% | 1619.8% | 386.4% | ||||||||
| 29 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 61.25 | 0.06 | -0.79 | -1.3% | 0.00 | -0.10 | 2.7% | 47.9% | 200.9% | 125.0% | ||||||||
| 08 Sep 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 62.95 | 1.45 | 0.78 | 1.2% | 0.00 | 0.09 | 22.3% | 38.2% | 186.7% | 83.4% | ||||||||
| 31 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 80.97 | -0.48 | -0.90 | -1.1% | 0.00 | -0.11 | 15.9% | 18.3% | 119.0% | 61.4% | ||||||||
| 10 Mar 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 96.33 | 7.63 | 4.73 | 4.9% | 0.50 | 0.57 | 18.0% | 37.7% | 50.0% | 766.3% | ||||||||
| 25 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 117.52 | 6.01 | 3.15 | 2.7% | 0.00 | 0.38 | 158.0% | 1.9% | 33.1% | 111.1% | ||||||||
| 24 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 45.56 | 6.24 | 4.71 | 10.3% | 0.00 | 0.55 | 54.0% | 68.7% | 301.8% | 132.4% | ||||||||
| 25 Jun 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 99.07 | -1.88 | -2.33 | -2.4% | 0.00 | -0.27 | 35.9% | 46.6% | 228.7% | 45.6% | ||||||||
| 27 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 154.63 | -22.25 | -0.71 | -0.5% | 0.00 | -0.08 | 34.1% | 4.9% | 97.5% | 107.1% | ||||||||
| 27 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 115.34 | -27.82 | -28.33 | -24.6% | 0.00 | -3.18 | 20.6% | 43.5% | 94.8% | 660.0% | ||||||||
| 29 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 145.35 | -13.30 | -14.54 | -10.0% | 0.00 | -1.63 | 21.7% | 29.7% | 239.2% | 240.9% | ||||||||
| 03 Jun 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 185.58 | -2.99 | -4.29 | -2.3% | 0.00 | -0.48 | 14.1% | 30.0% | 142.9% | 122.3% | ||||||||
| 27 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 162.64 | 14.63 | 10.00 | 6.2% | 1.50 | 1.12 | 20.3% | 39.6% | 97.7% | 42.1% | ||||||||
| 28 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 203.98 | 8.83 | 5.06 | 2.5% | 0.00 | 0.56 | 1.3% | 31.8% | 51.0% | 76.2% | ||||||||
| 28 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 206.75 | 13.64 | 10.32 | 5.0% | 0.00 | 1.15 | 22.0% | 32.1% | 46.2% | 21.8% | ||||||||
| 30 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 265.06 | 23.54 | 19.19 | 7.2% | 0.00 | 2.79 | 1.6% | 9.1% | 11.1% | 33.2% | ||||||||
| 27 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 269.29 | 24.27 | 17.27 | 6.4% | 2.00 | 2.51 | 9.9% | 0.9% | 18.7% | 59.7% | ||||||||
| 28 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 299.01 | 27.41 | 21.24 | 7.1% | 0.00 | 3.11 | 1.8% | 18.9% | 60.9% | 21.0% | ||||||||
| 28 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 304.47 | 12.73 | 13.21 | 4.3% | 0.00 | 1.97 | 4.5% | 24.0% | 54.0% | 55.4% | ||||||||
| 26 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 291.43 | 37.66 | 28.74 | 9.9% | 0.00 | 4.29 | 7.3% | 49.1% | 32.9% | 55.7% | ||||||||
| 27 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 271.66 | 57.99 | 42.84 | 15.8% | 5.00 | 6.40 | 8.1% | 6.6% | 59.2% | 69.0% | ||||||||
| 28 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 251.41 | 34.58 | 26.90 | 10.7% | 0.00 | 4.03 | 2.4% | 8.7% | 9.2% | 4.2% | ||||||||
| 18 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 245.56 | 38.75 | 29.63 | 12.1% | 0.00 | 4.60 | 25.6% | 1.0% | 60.5% | 28.3% | ||||||||
| 26 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 195.49 | 24.00 | 18.45 | 9.4% | 0.00 | 2.88 | 23.3% | 21.0% | 27.2% | 37.8% | ||||||||
| 25 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 254.94 | 41.20 | 25.35 | 9.9% | 5.00 | 3.95 | 10.2% | 87.8% | 1.8% | 57.3% | ||||||||
| 02 Dec 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 231.31 | 33.92 | 25.82 | 11.2% | 0.00 | 4.08 | 4.9% | 58.9% | 11.8% | 96.8% | ||||||||
| 25 Nov 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 243.21 | 31.21 | 23.09 | 9.5% | 0.00 | 5.75 | 50.5% | 80.5% | 72.4% | 70.1% | ||||||||
| 25 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 161.59 | 18.51 | 13.39 | 8.3% | 0.00 | 3.40 | 19.0% | 55.1% | 16.9% | 22.6% | ||||||||
| 24 Feb 15 | 31/12/14 | 4 | 31/12/14 | 135.76 | 22.71 | 16.11 | 11.9% | 5.00 | 4.09 | 6.7% | 9.6% | 22.9% | 19.9% |
| EPS | 8.68 sen |
| Trailing PE (Sector Median: 12.3) | 7.7 |
| PEG | 0.08 |
| Altman Z | 1.6 |
| Beaver | 0.213 |
| Current Ratio | 2.03 |
| Debt-Equity (DE) Ratio | 0.46 |
| FCF Yield | 7.76 % |
| Revenue QoQ | 23.61 % |
| Revenue YoY | 83.15% |
| Profit QoQ | 41.9 % |
| Profit YoY | 788.77 % |
| Profit Margin (Sector Median: 3.4) | 10.16 % |
| ROE (ROIC: 9.21) | 9.22 % |
| Dividend Per Share (DPS) | 1.0 sen |
| Dividend Yield (DY) | 1.49 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.4) | |
| ROE (ROIC: 10.26) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.11 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 23.16 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 43.09 |
| Expected Revenue (M) | 1252.66 |
| Expected Growth (%) | 23.0 |
No transaction in the last 2 months.
Market Cap: 520 M.
Market Cap Class: Middlers
Number of Shares: 776 M.
Adjusted Float: 55.4%.
Stock highly correlated with
ATECH (88%)
JCY (88%)
NESTCON (88%)
PRTASCO (88%)
MITRAJAYA HOLDINGS BERHAD, an investment holding company, is engaged in civil engineering, building and road construction works in Malaysia and South Africa. The company is also engaged in the property development and management, renovation work, supply of construction materials, manufacture and sale of premix, renting of plant and machinery, golf management, maintenance of properties, and quarry operations, as well as provides photorefractive keratectomy and related services. MITRAJAYA HOLDINGS was founded in 1985 and is based in Puchong, Malaysia.
Sectors: Construction
Code: 9571
Website: http://www.mitrajaya.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 20-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Tan Eng Piow | 44.56% | 231.72 |
| Bank of Singapore Ltd | 3.91% | 20.33 |
| Khoo Yok Kee | 3.24% | 16.85 |
| Amanah Saham Bumiputera | 2.93% | 15.24 |
| Aw Eng Soon | 1.78% | 9.26 |
| Song Kim Lee | 1.76% | 9.15 |
| Kok Siew Leng | 1.31% | 6.81 |
| Tan Mei Yin | 0.98% | 5.12 |
| Ng Seng Beng | 0.73% | 3.8 |
| Tan Mei Wan | 0.59% | 3.07 |
| Datin Sri Wong Pui Yoong | 0.58% | 3.02 |
| Pintaras Jaya Bhd | 0.57% | 2.96 |
| Teo Guan Lee Holdings Sdn Bhd | 0.52% | 2.7 |
| Tan Kia Loke | 0.5% | 2.6 |
| Tabung Haji | 0.44% | 2.29 |
| Geoffrey Lim Fung Keong | 0.41% | 2.13 |
| Cindy Chew Ai Mei | 0.41% | 2.13 |
| Melodi Ragam Sdn Bhd | 0.37% | 1.92 |
| Kok Yee Meng | 0.29% | 1.51 |
| Anchor Point Sdn Bhd | 0.28% | 1.46 |
| Chen Kin Kuen | 0.27% | 1.4 |
| Lau Chuan Aik | 0.25% | 1.3 |
| Kok Siew Keng | 0.25% | 1.3 |
| Ideal Structure Sdn Bhd | 0.25% | 1.3 |
| Tan Eng @ Tan Chin Huat | 0.23% | 1.2 |
| Wong Choi Kim | 0.22% | 1.14 |
| Foo Chek Lee | 0.22% | 1.14 |