[MJPERAK] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -57.48%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,316 11,606 10,224 32,115 19,279 16,072 10,641 -8.32%
PBT 24,223 4,692 -2,614 3,668 2,166 -2,921 -3,647 -
Tax -11,681 -672 -493 -1,361 -8 -460 -1,655 38.47%
NP 12,542 4,020 -3,107 2,307 2,158 -3,381 -5,302 -
-
NP to SH 12,557 4,037 -3,095 2,313 2,149 -774 -5,365 -
-
Tax Rate 48.22% 14.32% - 37.10% 0.37% - - -
Total Cost -6,226 7,586 13,331 29,808 17,121 19,453 15,943 -
-
Net Worth 229,974 234,472 184,727 621,940 289,997 207,623 172,605 4.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 229,974 234,472 184,727 621,940 289,997 207,623 172,605 4.89%
NOSH 203,517 203,888 162,041 514,000 237,702 163,483 126,915 8.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 198.58% 34.64% -30.39% 7.18% 11.19% -21.04% -49.83% -
ROE 5.46% 1.72% -1.68% 0.37% 0.74% -0.37% -3.11% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.10 5.69 6.31 6.25 8.11 9.83 8.38 -15.26%
EPS 6.17 1.98 -1.91 0.45 0.73 -0.47 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.14 1.21 1.22 1.27 1.36 -3.03%
Adjusted Per Share Value based on latest NOSH - 117,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.21 4.06 3.58 11.23 6.74 5.62 3.72 -8.30%
EPS 4.39 1.41 -1.08 0.81 0.75 -0.27 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8045 0.8202 0.6462 2.1756 1.0144 0.7263 0.6038 4.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.33 0.31 0.51 0.28 0.28 0.43 0.18 -
P/RPS 10.63 5.45 8.08 4.48 3.45 4.37 2.15 30.50%
P/EPS 5.35 15.66 -26.70 62.22 30.97 -90.82 -4.26 -
EY 18.70 6.39 -3.75 1.61 3.23 -1.10 -23.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.45 0.23 0.23 0.34 0.13 14.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 24/02/12 25/02/11 23/02/10 -
Price 0.285 0.36 0.46 0.26 0.30 0.46 0.23 -
P/RPS 9.18 6.32 7.29 4.16 3.70 4.68 2.74 22.31%
P/EPS 4.62 18.18 -24.08 57.78 33.18 -97.16 -5.44 -
EY 21.65 5.50 -4.15 1.73 3.01 -1.03 -18.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.40 0.21 0.25 0.36 0.17 6.63%

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