[MJPERAK] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.19%
YoY- 571.31%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 22,100 29,704 37,416 46,838 47,006 35,728 14,608 31.81%
PBT 12,466 14,604 65,589 49,456 48,055 41,541 -8,735 -
Tax -669 -1,406 -5,384 -6,152 -6,591 -5,769 -1,299 -35.77%
NP 11,797 13,198 60,205 43,304 41,464 35,772 -10,034 -
-
NP to SH 12,569 14,123 60,911 43,648 41,894 36,133 -9,596 -
-
Tax Rate 5.37% 9.63% 8.21% 12.44% 13.72% 13.89% - -
Total Cost 10,303 16,506 -22,789 3,534 5,542 -44 24,642 -44.11%
-
Net Worth 213,316 213,316 221,849 201,874 201,874 201,042 178,389 12.67%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 213,316 213,316 221,849 201,874 201,874 201,042 178,389 12.67%
NOSH 284,421 284,421 284,421 284,421 284,329 283,242 283,157 0.29%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 53.38% 44.43% 160.91% 92.45% 88.21% 100.12% -68.69% -
ROE 5.89% 6.62% 27.46% 21.62% 20.75% 17.97% -5.38% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.77 10.44 13.16 16.47 16.53 12.62 5.16 31.40%
EPS 4.42 4.97 21.42 15.35 14.73 12.76 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.78 0.71 0.71 0.71 0.63 12.33%
Adjusted Per Share Value based on latest NOSH - 284,421
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.73 10.39 13.09 16.38 16.44 12.50 5.11 31.81%
EPS 4.40 4.94 21.31 15.27 14.65 12.64 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7462 0.7462 0.776 0.7062 0.7062 0.7032 0.624 12.67%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.34 0.37 0.37 0.36 0.415 0.435 0.42 -
P/RPS 4.38 3.54 2.81 2.19 2.51 3.45 8.14 -33.86%
P/EPS 7.69 7.45 1.73 2.35 2.82 3.41 -12.39 -
EY 13.00 13.42 57.88 42.64 35.50 29.33 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.47 0.51 0.58 0.61 0.67 -23.32%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 30/11/21 30/09/21 23/06/21 29/03/21 24/11/20 -
Price 0.355 0.365 0.365 0.37 0.39 0.385 0.37 -
P/RPS 4.57 3.49 2.77 2.25 2.36 3.05 7.17 -25.95%
P/EPS 8.03 7.35 1.70 2.41 2.65 3.02 -10.92 -
EY 12.45 13.60 58.67 41.49 37.78 33.14 -9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.47 0.52 0.55 0.54 0.59 -14.07%

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