[MJPERAK] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 31.4%
YoY- 492.38%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 21,442 21,930 20,741 13,247 9,225 6,749 6,316 126.05%
PBT 5,104 4,827 4,977 28,841 24,680 24,404 24,223 -64.62%
Tax -1,805 -1,810 -1,810 -11,757 -11,685 -11,683 -11,681 -71.23%
NP 3,299 3,017 3,167 17,084 12,995 12,721 12,542 -58.98%
-
NP to SH 3,297 3,014 3,170 17,092 13,008 12,736 12,557 -59.02%
-
Tax Rate 35.36% 37.50% 36.37% 40.76% 47.35% 47.87% 48.22% -
Total Cost 18,143 18,913 17,574 -3,837 -3,770 -5,972 -6,226 -
-
Net Worth 215,924 215,924 218,273 216,288 220,257 222,241 302,144 -20.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 4,246 4,246 4,246 4,246 - - -
Div Payout % - 140.89% 133.96% 24.84% 32.64% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 215,924 215,924 218,273 216,288 220,257 222,241 302,144 -20.08%
NOSH 257,052 257,052 198,430 257,053 198,430 198,430 267,384 -2.59%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.39% 13.76% 15.27% 128.97% 140.87% 188.49% 198.58% -
ROE 1.53% 1.40% 1.45% 7.90% 5.91% 5.73% 4.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.34 8.53 10.45 6.68 4.65 3.40 2.36 132.18%
EPS 1.28 1.17 1.60 8.61 6.56 6.42 4.70 -58.01%
DPS 0.00 1.65 2.14 2.14 2.14 0.00 0.00 -
NAPS 0.84 0.84 1.10 1.09 1.11 1.12 1.13 -17.95%
Adjusted Per Share Value based on latest NOSH - 257,052
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.54 7.71 7.29 4.66 3.24 2.37 2.22 126.11%
EPS 1.16 1.06 1.11 6.01 4.57 4.48 4.41 -58.98%
DPS 0.00 1.49 1.49 1.49 1.49 0.00 0.00 -
NAPS 0.7592 0.7592 0.7674 0.7605 0.7744 0.7814 1.0623 -20.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.555 0.36 0.26 0.295 0.31 0.32 0.33 -
P/RPS 6.65 4.22 2.49 4.42 6.67 9.41 13.97 -39.06%
P/EPS 43.27 30.70 16.28 3.42 4.73 4.99 7.03 236.22%
EY 2.31 3.26 6.14 29.20 21.15 20.06 14.23 -70.27%
DY 0.00 4.59 8.23 7.25 6.90 0.00 0.00 -
P/NAPS 0.66 0.43 0.24 0.27 0.28 0.29 0.29 73.10%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 05/07/17 28/02/17 22/11/16 30/08/16 26/05/16 29/02/16 -
Price 0.405 0.535 0.285 0.265 0.30 0.35 0.285 -
P/RPS 4.86 6.27 2.73 3.97 6.45 10.29 12.07 -45.50%
P/EPS 31.58 45.63 17.84 3.08 4.58 5.45 6.07 200.55%
EY 3.17 2.19 5.61 32.50 21.85 18.34 16.48 -66.71%
DY 0.00 3.09 7.51 8.08 7.13 0.00 0.00 -
P/NAPS 0.48 0.64 0.26 0.24 0.27 0.31 0.25 54.53%

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