[MJPERAK] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -3.62%
YoY- -21.96%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 46,838 47,006 35,728 14,608 8,063 7,538 6,283 282.07%
PBT 49,456 48,055 41,541 -8,735 -9,649 -7,158 -6,392 -
Tax -6,152 -6,591 -5,769 -1,299 -268 -206 -180 955.43%
NP 43,304 41,464 35,772 -10,034 -9,917 -7,364 -6,572 -
-
NP to SH 43,648 41,894 36,133 -9,596 -9,261 -7,734 -7,023 -
-
Tax Rate 12.44% 13.72% 13.89% - - - - -
Total Cost 3,534 5,542 -44 24,642 17,980 14,902 12,855 -57.75%
-
Net Worth 201,874 201,874 201,042 178,389 175,309 177,365 172,225 11.18%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 201,874 201,874 201,042 178,389 175,309 177,365 172,225 11.18%
NOSH 284,421 284,329 283,242 283,157 282,757 282,757 257,052 6.98%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 92.45% 88.21% 100.12% -68.69% -122.99% -97.69% -104.60% -
ROE 21.62% 20.75% 17.97% -5.38% -5.28% -4.36% -4.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.47 16.53 12.62 5.16 2.85 2.93 2.44 257.58%
EPS 15.35 14.73 12.76 -3.39 -3.28 -3.01 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.63 0.62 0.69 0.67 3.94%
Adjusted Per Share Value based on latest NOSH - 283,157
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.47 16.53 12.56 5.14 2.83 2.65 2.21 282.00%
EPS 15.35 14.73 12.70 -3.37 -3.26 -2.72 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7098 0.7098 0.7068 0.6272 0.6164 0.6236 0.6055 11.18%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.415 0.435 0.42 0.35 0.29 0.37 -
P/RPS 2.19 2.51 3.45 8.14 12.27 9.89 15.14 -72.47%
P/EPS 2.35 2.82 3.41 -12.39 -10.69 -9.64 -13.54 -
EY 42.64 35.50 29.33 -8.07 -9.36 -10.37 -7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.61 0.67 0.56 0.42 0.55 -4.91%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 23/06/21 29/03/21 24/11/20 27/08/20 30/06/20 26/02/20 -
Price 0.37 0.39 0.385 0.37 0.365 0.35 0.36 -
P/RPS 2.25 2.36 3.05 7.17 12.80 11.94 14.73 -71.45%
P/EPS 2.41 2.65 3.02 -10.92 -11.14 -11.63 -13.18 -
EY 41.49 37.78 33.14 -9.16 -8.97 -8.60 -7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.59 0.59 0.51 0.54 -2.48%

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