[MJPERAK] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 273.18%
YoY- 211.05%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,808 11,226 20,741 6,316 11,606 10,224 32,115 -3.57%
PBT 5,023 -10,258 4,977 24,223 4,692 -2,614 3,668 5.37%
Tax -1,958 -328 -1,810 -11,681 -672 -493 -1,361 6.24%
NP 3,065 -10,586 3,167 12,542 4,020 -3,107 2,307 4.84%
-
NP to SH 3,059 -10,583 3,170 12,557 4,037 -3,095 2,313 4.76%
-
Tax Rate 38.98% - 36.37% 48.22% 14.32% - 37.10% -
Total Cost 22,743 21,812 17,574 -6,226 7,586 13,331 29,808 -4.40%
-
Net Worth 179,936 208,212 218,273 229,974 234,472 184,727 621,940 -18.66%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 179,936 208,212 218,273 229,974 234,472 184,727 621,940 -18.66%
NOSH 257,052 257,052 198,430 203,517 203,888 162,041 514,000 -10.90%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.88% -94.30% 15.27% 198.58% 34.64% -30.39% 7.18% -
ROE 1.70% -5.08% 1.45% 5.46% 1.72% -1.68% 0.37% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.04 4.37 10.45 3.10 5.69 6.31 6.25 8.21%
EPS 1.19 -4.12 1.44 6.17 1.98 -1.91 0.45 17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.81 1.10 1.13 1.15 1.14 1.21 -8.71%
Adjusted Per Share Value based on latest NOSH - 267,384
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.07 3.95 7.29 2.22 4.08 3.59 11.29 -3.58%
EPS 1.08 -3.72 1.11 4.41 1.42 -1.09 0.81 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6326 0.7321 0.7674 0.8086 0.8244 0.6495 2.1867 -18.66%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.215 0.355 0.26 0.33 0.31 0.51 0.28 -
P/RPS 2.14 8.13 2.49 10.63 5.45 8.08 4.48 -11.58%
P/EPS 18.07 -8.62 16.28 5.35 15.66 -26.70 62.22 -18.61%
EY 5.54 -11.60 6.14 18.70 6.39 -3.75 1.61 22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.24 0.29 0.27 0.45 0.23 5.09%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 29/02/16 26/02/15 25/02/14 27/02/13 -
Price 0.23 0.315 0.285 0.285 0.36 0.46 0.26 -
P/RPS 2.29 7.21 2.73 9.18 6.32 7.29 4.16 -9.46%
P/EPS 19.33 -7.65 17.84 4.62 18.18 -24.08 57.78 -16.67%
EY 5.17 -13.07 5.61 21.65 5.50 -4.15 1.73 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.26 0.25 0.31 0.40 0.21 7.82%

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