[MJPERAK] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1174.59%
YoY- -329.58%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 26,308 29,703 35,728 6,283 25,808 11,226 20,741 4.04%
PBT -16,978 14,605 41,541 -6,392 5,023 -10,258 4,977 -
Tax 3,979 -1,408 -5,769 -180 -1,958 -328 -1,810 -
NP -12,999 13,197 35,772 -6,572 3,065 -10,586 3,167 -
-
NP to SH -13,006 14,122 36,133 -7,023 3,059 -10,583 3,170 -
-
Tax Rate - 9.64% 13.89% - 38.98% - 36.37% -
Total Cost 39,307 16,506 -44 12,855 22,743 21,812 17,574 14.35%
-
Net Worth 201,939 213,316 201,042 172,225 179,936 208,212 218,273 -1.28%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 201,939 213,316 201,042 172,225 179,936 208,212 218,273 -1.28%
NOSH 284,421 284,421 283,242 257,052 257,052 257,052 198,430 6.18%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -49.41% 44.43% 100.12% -104.60% 11.88% -94.30% 15.27% -
ROE -6.44% 6.62% 17.97% -4.08% 1.70% -5.08% 1.45% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.25 10.44 12.62 2.44 10.04 4.37 10.45 -2.01%
EPS -4.57 4.97 12.76 -2.73 1.19 -4.12 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.75 0.71 0.67 0.70 0.81 1.10 -7.03%
Adjusted Per Share Value based on latest NOSH - 257,052
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.20 10.39 12.50 2.20 9.03 3.93 7.26 4.02%
EPS -4.55 4.94 12.64 -2.46 1.07 -3.70 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7064 0.7462 0.7032 0.6024 0.6294 0.7283 0.7635 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.25 0.37 0.435 0.37 0.215 0.355 0.26 -
P/RPS 2.70 3.54 3.45 15.14 2.14 8.13 2.49 1.35%
P/EPS -5.47 7.45 3.41 -13.54 18.07 -8.62 16.28 -
EY -18.29 13.42 29.33 -7.38 5.54 -11.60 6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.61 0.55 0.31 0.44 0.24 6.48%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 29/03/21 26/02/20 28/02/19 26/02/18 28/02/17 -
Price 0.225 0.365 0.385 0.36 0.23 0.315 0.285 -
P/RPS 2.43 3.50 3.05 14.73 2.29 7.21 2.73 -1.92%
P/EPS -4.92 7.35 3.02 -13.18 19.33 -7.65 17.84 -
EY -20.32 13.60 33.14 -7.59 5.17 -13.07 5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.49 0.54 0.54 0.33 0.39 0.26 3.51%

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