[MJPERAK] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 388.27%
YoY- 210.43%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 13,247 9,225 6,749 6,316 4,960 10,891 10,780 14.68%
PBT 28,841 24,680 24,404 24,223 -4,400 2,656 4,306 254.09%
Tax -11,757 -11,685 -11,683 -11,681 21 -663 -675 568.44%
NP 17,084 12,995 12,721 12,542 -4,379 1,993 3,631 179.99%
-
NP to SH 17,092 13,008 12,736 12,557 -4,356 2,011 3,655 178.85%
-
Tax Rate 40.76% 47.35% 47.87% 48.22% - 24.96% 15.68% -
Total Cost -3,837 -3,770 -5,972 -6,226 9,339 8,898 7,149 -
-
Net Worth 216,288 220,257 222,241 302,144 105,239 174,720 210,626 1.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,246 4,246 - - - - - -
Div Payout % 24.84% 32.64% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 216,288 220,257 222,241 302,144 105,239 174,720 210,626 1.77%
NOSH 257,053 198,430 198,430 267,384 101,191 156,000 184,760 24.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 128.97% 140.87% 188.49% 198.58% -88.29% 18.30% 33.68% -
ROE 7.90% 5.91% 5.73% 4.16% -4.14% 1.15% 1.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.68 4.65 3.40 2.36 4.90 6.98 5.83 9.47%
EPS 8.61 6.56 6.42 4.70 -4.30 1.29 1.98 165.70%
DPS 2.14 2.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.11 1.12 1.13 1.04 1.12 1.14 -2.93%
Adjusted Per Share Value based on latest NOSH - 267,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.63 3.23 2.36 2.21 1.74 3.81 3.77 14.63%
EPS 5.98 4.55 4.46 4.39 -1.52 0.70 1.28 178.68%
DPS 1.49 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7566 0.7705 0.7774 1.0569 0.3681 0.6112 0.7368 1.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.295 0.31 0.32 0.33 0.325 0.405 0.355 -
P/RPS 4.42 6.67 9.41 13.97 6.63 5.80 6.08 -19.10%
P/EPS 3.42 4.73 4.99 7.03 -7.55 31.42 17.95 -66.78%
EY 29.20 21.15 20.06 14.23 -13.25 3.18 5.57 200.86%
DY 7.25 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.29 0.31 0.36 0.31 -8.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 30/08/16 26/05/16 29/02/16 30/11/15 28/08/15 27/05/15 -
Price 0.265 0.30 0.35 0.285 0.315 0.285 0.415 -
P/RPS 3.97 6.45 10.29 12.07 6.43 4.08 7.11 -32.12%
P/EPS 3.08 4.58 5.45 6.07 -7.32 22.11 20.98 -72.07%
EY 32.50 21.85 18.34 16.48 -13.67 4.52 4.77 258.14%
DY 8.08 7.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.31 0.25 0.30 0.25 0.36 -23.62%

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