[MJPERAK] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -60.92%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,446 26,308 29,703 35,728 6,283 25,808 11,226 10.50%
PBT -10,004 -16,978 14,605 41,541 -6,392 5,023 -10,258 -0.41%
Tax -1,054 3,979 -1,408 -5,769 -180 -1,958 -328 21.46%
NP -11,058 -12,999 13,197 35,772 -6,572 3,065 -10,586 0.72%
-
NP to SH -11,587 -13,006 14,122 36,133 -7,023 3,059 -10,583 1.52%
-
Tax Rate - - 9.64% 13.89% - 38.98% - -
Total Cost 31,504 39,307 16,506 -44 12,855 22,743 21,812 6.31%
-
Net Worth 187,718 201,939 213,316 201,042 172,225 179,936 208,212 -1.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 187,718 201,939 213,316 201,042 172,225 179,936 208,212 -1.71%
NOSH 284,421 284,421 284,421 283,242 257,052 257,052 257,052 1.69%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -54.08% -49.41% 44.43% 100.12% -104.60% 11.88% -94.30% -
ROE -6.17% -6.44% 6.62% 17.97% -4.08% 1.70% -5.08% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.19 9.25 10.44 12.62 2.44 10.04 4.37 8.64%
EPS -4.07 -4.57 4.97 12.76 -2.73 1.19 -4.12 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.71 0.75 0.71 0.67 0.70 0.81 -3.35%
Adjusted Per Share Value based on latest NOSH - 284,421
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.15 9.20 10.39 12.50 2.20 9.03 3.93 10.48%
EPS -4.05 -4.55 4.94 12.64 -2.46 1.07 -3.70 1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6566 0.7064 0.7462 0.7032 0.6024 0.6294 0.7283 -1.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.335 0.25 0.37 0.435 0.37 0.215 0.355 -
P/RPS 4.66 2.70 3.54 3.45 15.14 2.14 8.13 -8.85%
P/EPS -8.22 -5.47 7.45 3.41 -13.54 18.07 -8.62 -0.78%
EY -12.16 -18.29 13.42 29.33 -7.38 5.54 -11.60 0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.49 0.61 0.55 0.31 0.44 2.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 29/03/21 26/02/20 28/02/19 26/02/18 -
Price 0.31 0.225 0.365 0.385 0.36 0.23 0.315 -
P/RPS 4.31 2.43 3.50 3.05 14.73 2.29 7.21 -8.21%
P/EPS -7.61 -4.92 7.35 3.02 -13.18 19.33 -7.65 -0.08%
EY -13.14 -20.32 13.60 33.14 -7.59 5.17 -13.07 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.49 0.54 0.54 0.33 0.39 3.15%

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