[MJPERAK] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 476.54%
YoY- 614.5%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 37,416 46,838 47,006 35,728 14,608 8,063 7,538 190.69%
PBT 65,589 49,456 48,055 41,541 -8,735 -9,649 -7,158 -
Tax -5,384 -6,152 -6,591 -5,769 -1,299 -268 -206 778.94%
NP 60,205 43,304 41,464 35,772 -10,034 -9,917 -7,364 -
-
NP to SH 60,911 43,648 41,894 36,133 -9,596 -9,261 -7,734 -
-
Tax Rate 8.21% 12.44% 13.72% 13.89% - - - -
Total Cost -22,789 3,534 5,542 -44 24,642 17,980 14,902 -
-
Net Worth 221,849 201,874 201,874 201,042 178,389 175,309 177,365 16.07%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 221,849 201,874 201,874 201,042 178,389 175,309 177,365 16.07%
NOSH 284,421 284,421 284,329 283,242 283,157 282,757 282,757 0.39%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 160.91% 92.45% 88.21% 100.12% -68.69% -122.99% -97.69% -
ROE 27.46% 21.62% 20.75% 17.97% -5.38% -5.28% -4.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.16 16.47 16.53 12.62 5.16 2.85 2.93 171.97%
EPS 21.42 15.35 14.73 12.76 -3.39 -3.28 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.71 0.71 0.71 0.63 0.62 0.69 8.50%
Adjusted Per Share Value based on latest NOSH - 283,242
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.16 16.47 16.53 12.56 5.14 2.83 2.65 190.79%
EPS 21.42 15.35 14.73 12.70 -3.37 -3.26 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.7098 0.7098 0.7068 0.6272 0.6164 0.6236 16.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.37 0.36 0.415 0.435 0.42 0.35 0.29 -
P/RPS 2.81 2.19 2.51 3.45 8.14 12.27 9.89 -56.74%
P/EPS 1.73 2.35 2.82 3.41 -12.39 -10.69 -9.64 -
EY 57.88 42.64 35.50 29.33 -8.07 -9.36 -10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.58 0.61 0.67 0.56 0.42 7.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 23/06/21 29/03/21 24/11/20 27/08/20 30/06/20 -
Price 0.365 0.37 0.39 0.385 0.37 0.365 0.35 -
P/RPS 2.77 2.25 2.36 3.05 7.17 12.80 11.94 -62.21%
P/EPS 1.70 2.41 2.65 3.02 -10.92 -11.14 -11.63 -
EY 58.67 41.49 37.78 33.14 -9.16 -8.97 -8.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.54 0.59 0.59 0.51 -5.29%

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