[MJPERAK] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.14%
YoY- 546.84%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 21,930 20,741 13,247 9,225 6,749 6,316 4,960 169.14%
PBT 4,827 4,977 28,841 24,680 24,404 24,223 -4,400 -
Tax -1,810 -1,810 -11,757 -11,685 -11,683 -11,681 21 -
NP 3,017 3,167 17,084 12,995 12,721 12,542 -4,379 -
-
NP to SH 3,014 3,170 17,092 13,008 12,736 12,557 -4,356 -
-
Tax Rate 37.50% 36.37% 40.76% 47.35% 47.87% 48.22% - -
Total Cost 18,913 17,574 -3,837 -3,770 -5,972 -6,226 9,339 60.00%
-
Net Worth 215,924 218,273 216,288 220,257 222,241 302,144 105,239 61.39%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 4,246 4,246 4,246 4,246 - - - -
Div Payout % 140.89% 133.96% 24.84% 32.64% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 215,924 218,273 216,288 220,257 222,241 302,144 105,239 61.39%
NOSH 257,052 198,430 257,053 198,430 198,430 267,384 101,191 86.06%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.76% 15.27% 128.97% 140.87% 188.49% 198.58% -88.29% -
ROE 1.40% 1.45% 7.90% 5.91% 5.73% 4.16% -4.14% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.53 10.45 6.68 4.65 3.40 2.36 4.90 44.66%
EPS 1.17 1.60 8.61 6.56 6.42 4.70 -4.30 -
DPS 1.65 2.14 2.14 2.14 0.00 0.00 0.00 -
NAPS 0.84 1.10 1.09 1.11 1.12 1.13 1.04 -13.25%
Adjusted Per Share Value based on latest NOSH - 198,430
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.67 7.26 4.63 3.23 2.36 2.21 1.74 168.59%
EPS 1.05 1.11 5.98 4.55 4.46 4.39 -1.52 -
DPS 1.49 1.49 1.49 1.49 0.00 0.00 0.00 -
NAPS 0.7553 0.7635 0.7566 0.7705 0.7774 1.0569 0.3681 61.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.36 0.26 0.295 0.31 0.32 0.33 0.325 -
P/RPS 4.22 2.49 4.42 6.67 9.41 13.97 6.63 -25.98%
P/EPS 30.70 16.28 3.42 4.73 4.99 7.03 -7.55 -
EY 3.26 6.14 29.20 21.15 20.06 14.23 -13.25 -
DY 4.59 8.23 7.25 6.90 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.27 0.28 0.29 0.29 0.31 24.35%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 05/07/17 28/02/17 22/11/16 30/08/16 26/05/16 29/02/16 30/11/15 -
Price 0.535 0.285 0.265 0.30 0.35 0.285 0.315 -
P/RPS 6.27 2.73 3.97 6.45 10.29 12.07 6.43 -1.66%
P/EPS 45.63 17.84 3.08 4.58 5.45 6.07 -7.32 -
EY 2.19 5.61 32.50 21.85 18.34 16.48 -13.67 -
DY 3.09 7.51 8.08 7.13 0.00 0.00 0.00 -
P/NAPS 0.64 0.26 0.24 0.27 0.31 0.25 0.30 65.64%

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