[MJPERAK] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -4767.35%
YoY- -388.58%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 35,728 6,283 25,808 11,226 20,741 6,316 11,343 21.05%
PBT 41,541 -6,392 5,023 -10,258 4,977 24,223 4,699 43.74%
Tax -5,769 -180 -1,958 -328 -1,810 -11,681 -676 42.90%
NP 35,772 -6,572 3,065 -10,586 3,167 12,542 4,023 43.88%
-
NP to SH 36,133 -7,023 3,059 -9,148 3,170 12,557 4,045 43.99%
-
Tax Rate 13.89% - 38.98% - 36.37% 48.22% 14.39% -
Total Cost -44 12,855 22,743 21,812 17,574 -6,226 7,320 -
-
Net Worth 201,042 172,225 179,936 208,212 218,273 302,144 327,447 -7.80%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 4,246 - - -
Div Payout % - - - - 133.96% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 201,042 172,225 179,936 208,212 218,273 302,144 327,447 -7.80%
NOSH 283,242 257,052 257,052 257,052 198,430 267,384 284,736 -0.08%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 100.12% -104.60% 11.88% -94.30% 15.27% 198.58% 35.47% -
ROE 17.97% -4.08% 1.70% -4.39% 1.45% 4.16% 1.24% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.62 2.44 10.04 4.37 10.45 2.36 3.98 21.18%
EPS 12.76 -2.73 1.19 -3.56 1.60 4.70 1.42 44.13%
DPS 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 0.71 0.67 0.70 0.81 1.10 1.13 1.15 -7.71%
Adjusted Per Share Value based on latest NOSH - 257,052
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.50 2.20 9.03 3.93 7.26 2.21 3.97 21.04%
EPS 12.64 -2.46 1.07 -3.20 1.11 4.39 1.41 44.08%
DPS 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.7032 0.6024 0.6294 0.7283 0.7635 1.0569 1.1454 -7.80%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.435 0.37 0.215 0.355 0.26 0.33 0.31 -
P/RPS 3.45 15.14 2.14 8.13 2.49 13.97 7.78 -12.66%
P/EPS 3.41 -13.54 18.07 -9.98 16.28 7.03 21.82 -26.58%
EY 29.33 -7.38 5.54 -10.02 6.14 14.23 4.58 36.23%
DY 0.00 0.00 0.00 0.00 8.23 0.00 0.00 -
P/NAPS 0.61 0.55 0.31 0.44 0.24 0.29 0.27 14.53%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/21 26/02/20 28/02/19 26/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.385 0.36 0.23 0.315 0.285 0.285 0.36 -
P/RPS 3.05 14.73 2.29 7.21 2.73 12.07 9.04 -16.54%
P/EPS 3.02 -13.18 19.33 -8.85 17.84 6.07 25.34 -29.82%
EY 33.14 -7.59 5.17 -11.30 5.61 16.48 3.95 42.50%
DY 0.00 0.00 0.00 0.00 7.51 0.00 0.00 -
P/NAPS 0.54 0.54 0.33 0.39 0.26 0.25 0.31 9.68%

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