[MJPERAK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
05-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -4.92%
YoY- -76.33%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 11,226 19,146 21,442 21,930 20,741 13,247 9,225 13.94%
PBT -10,258 485 5,104 4,827 4,977 28,841 24,680 -
Tax -328 -1,724 -1,805 -1,810 -1,810 -11,757 -11,685 -90.70%
NP -10,586 -1,239 3,299 3,017 3,167 17,084 12,995 -
-
NP to SH -9,148 196 3,297 3,014 3,170 17,092 13,008 -
-
Tax Rate - 355.46% 35.36% 37.50% 36.37% 40.76% 47.35% -
Total Cost 21,812 20,385 18,143 18,913 17,574 -3,837 -3,770 -
-
Net Worth 208,212 213,353 215,924 215,924 218,273 216,288 220,257 -3.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 4,246 4,246 4,246 4,246 -
Div Payout % - - - 140.89% 133.96% 24.84% 32.64% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 208,212 213,353 215,924 215,924 218,273 216,288 220,257 -3.66%
NOSH 257,052 257,052 257,052 257,052 198,430 257,053 198,430 18.77%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -94.30% -6.47% 15.39% 13.76% 15.27% 128.97% 140.87% -
ROE -4.39% 0.09% 1.53% 1.40% 1.45% 7.90% 5.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.37 7.45 8.34 8.53 10.45 6.68 4.65 -4.04%
EPS -3.56 0.08 1.28 1.17 1.60 8.61 6.56 -
DPS 0.00 0.00 0.00 1.65 2.14 2.14 2.14 -
NAPS 0.81 0.83 0.84 0.84 1.10 1.09 1.11 -18.89%
Adjusted Per Share Value based on latest NOSH - 257,052
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.93 6.70 7.50 7.67 7.26 4.63 3.23 13.93%
EPS -3.20 0.07 1.15 1.05 1.11 5.98 4.55 -
DPS 0.00 0.00 0.00 1.49 1.49 1.49 1.49 -
NAPS 0.7283 0.7463 0.7553 0.7553 0.7635 0.7566 0.7705 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.355 0.39 0.555 0.36 0.26 0.295 0.31 -
P/RPS 8.13 5.24 6.65 4.22 2.49 4.42 6.67 14.06%
P/EPS -9.98 511.48 43.27 30.70 16.28 3.42 4.73 -
EY -10.02 0.20 2.31 3.26 6.14 29.20 21.15 -
DY 0.00 0.00 0.00 4.59 8.23 7.25 6.90 -
P/NAPS 0.44 0.47 0.66 0.43 0.24 0.27 0.28 35.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 05/07/17 28/02/17 22/11/16 30/08/16 -
Price 0.315 0.36 0.405 0.535 0.285 0.265 0.30 -
P/RPS 7.21 4.83 4.86 6.27 2.73 3.97 6.45 7.68%
P/EPS -8.85 472.14 31.58 45.63 17.84 3.08 4.58 -
EY -11.30 0.21 3.17 2.19 5.61 32.50 21.85 -
DY 0.00 0.00 0.00 3.09 7.51 8.08 7.13 -
P/NAPS 0.39 0.43 0.48 0.64 0.26 0.24 0.27 27.69%

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