[MJPERAK] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -316.61%
YoY- -500.0%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 25,782 19,146 13,247 4,960 9,628 13,201 32,426 -3.74%
PBT 7,208 485 28,841 -4,400 1,472 -315 10,896 -6.65%
Tax -2,285 -1,724 -11,757 21 -416 -878 -2,854 -3.63%
NP 4,923 -1,239 17,084 -4,379 1,056 -1,193 8,042 -7.85%
-
NP to SH 5,105 196 17,092 -4,356 1,089 -1,188 8,040 -7.28%
-
Tax Rate 31.70% 355.46% 40.76% - 28.26% - 26.19% -
Total Cost 20,859 20,385 -3,837 9,339 8,572 14,394 24,384 -2.56%
-
Net Worth 218,494 213,353 216,288 105,239 211,438 240,279 171,529 4.11%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 4,246 - - - - -
Div Payout % - - 24.84% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 218,494 213,353 216,288 105,239 211,438 240,279 171,529 4.11%
NOSH 257,052 257,052 257,053 101,191 257,052 203,626 139,454 10.72%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.09% -6.47% 128.97% -88.29% 10.97% -9.04% 24.80% -
ROE 2.34% 0.09% 7.90% -4.14% 0.52% -0.49% 4.69% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.03 7.45 6.68 4.90 5.24 6.48 23.25 -13.06%
EPS 1.99 0.08 8.61 -4.30 0.59 -0.58 5.77 -16.25%
DPS 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 1.09 1.04 1.15 1.18 1.23 -5.97%
Adjusted Per Share Value based on latest NOSH - 101,191
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.06 6.73 4.66 1.74 3.39 4.64 11.40 -3.75%
EPS 1.79 0.07 6.01 -1.53 0.38 -0.42 2.83 -7.34%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
NAPS 0.7682 0.7501 0.7605 0.37 0.7434 0.8448 0.6031 4.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.30 0.39 0.295 0.325 0.395 0.36 0.28 -
P/RPS 2.99 5.24 4.42 6.63 7.54 5.55 1.20 16.42%
P/EPS 15.11 511.48 3.42 -7.55 66.69 -61.70 4.86 20.80%
EY 6.62 0.20 29.20 -13.25 1.50 -1.62 20.59 -17.22%
DY 0.00 0.00 7.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.27 0.31 0.34 0.31 0.23 7.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 28/11/17 22/11/16 30/11/15 27/11/14 - 29/11/12 -
Price 0.215 0.36 0.265 0.315 0.37 0.00 0.28 -
P/RPS 2.14 4.83 3.97 6.43 7.07 0.00 1.20 10.11%
P/EPS 10.83 472.14 3.08 -7.32 62.47 0.00 4.86 14.28%
EY 9.24 0.21 32.50 -13.67 1.60 0.00 20.59 -12.49%
DY 0.00 0.00 8.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.43 0.24 0.30 0.32 0.00 0.23 1.39%

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