[MJPERAK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -160.52%
YoY- -233.81%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,741 6,316 11,343 10,280 32,115 19,537 16,073 4.33%
PBT 4,977 24,223 4,699 -2,614 3,668 2,481 -2,921 -
Tax -1,810 -11,681 -676 -513 -1,361 -714 -459 25.66%
NP 3,167 12,542 4,023 -3,127 2,307 1,767 -3,380 -
-
NP to SH 3,170 12,557 4,045 -3,095 2,313 776 -773 -
-
Tax Rate 36.37% 48.22% 14.39% - 37.10% 28.78% - -
Total Cost 17,574 -6,226 7,320 13,407 29,808 17,770 19,453 -1.67%
-
Net Worth 218,273 302,144 327,447 169,552 142,779 257,886 158,888 5.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,246 - - - - - 19 146.13%
Div Payout % 133.96% - - - - - 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 218,273 302,144 327,447 169,552 142,779 257,886 158,888 5.42%
NOSH 198,430 267,384 284,736 148,730 117,999 211,382 158,888 3.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.27% 198.58% 35.47% -30.42% 7.18% 9.04% -21.03% -
ROE 1.45% 4.16% 1.24% -1.83% 1.62% 0.30% -0.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.45 2.36 3.98 6.91 27.22 9.24 10.12 0.53%
EPS 1.60 4.70 1.42 -2.08 1.96 0.37 -0.49 -
DPS 2.14 0.00 0.00 0.00 0.00 0.00 0.01 144.37%
NAPS 1.10 1.13 1.15 1.14 1.21 1.22 1.00 1.59%
Adjusted Per Share Value based on latest NOSH - 148,730
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.26 2.21 3.97 3.60 11.23 6.83 5.62 4.35%
EPS 1.11 4.39 1.41 -1.08 0.81 0.27 -0.27 -
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.01 130.07%
NAPS 0.7635 1.0569 1.1454 0.5931 0.4994 0.9021 0.5558 5.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.26 0.33 0.31 0.51 0.28 0.28 0.43 -
P/RPS 2.49 13.97 7.78 7.38 1.03 3.03 4.25 -8.51%
P/EPS 16.28 7.03 21.82 -24.51 14.28 76.27 -88.39 -
EY 6.14 14.23 4.58 -4.08 7.00 1.31 -1.13 -
DY 8.23 0.00 0.00 0.00 0.00 0.00 0.03 154.68%
P/NAPS 0.24 0.29 0.27 0.45 0.23 0.23 0.43 -9.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 - 27/02/13 24/02/12 25/02/11 -
Price 0.285 0.285 0.36 0.00 0.26 0.30 0.46 -
P/RPS 2.73 12.07 9.04 0.00 0.96 3.25 4.55 -8.15%
P/EPS 17.84 6.07 25.34 0.00 13.26 81.72 -94.55 -
EY 5.61 16.48 3.95 0.00 7.54 1.22 -1.06 -
DY 7.51 0.00 0.00 0.00 0.00 0.00 0.03 150.83%
P/NAPS 0.26 0.25 0.31 0.00 0.21 0.25 0.46 -9.06%

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