[MJPERAK] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1.43%
YoY- 248.45%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,741 13,247 9,225 6,749 6,316 4,960 10,891 53.34%
PBT 4,977 28,841 24,680 24,404 24,223 -4,400 2,656 51.70%
Tax -1,810 -11,757 -11,685 -11,683 -11,681 21 -663 94.73%
NP 3,167 17,084 12,995 12,721 12,542 -4,379 1,993 35.98%
-
NP to SH 3,170 17,092 13,008 12,736 12,557 -4,356 2,011 35.25%
-
Tax Rate 36.37% 40.76% 47.35% 47.87% 48.22% - 24.96% -
Total Cost 17,574 -3,837 -3,770 -5,972 -6,226 9,339 8,898 57.09%
-
Net Worth 218,273 216,288 220,257 222,241 302,144 105,239 174,720 15.91%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,246 4,246 4,246 - - - - -
Div Payout % 133.96% 24.84% 32.64% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 218,273 216,288 220,257 222,241 302,144 105,239 174,720 15.91%
NOSH 198,430 257,053 198,430 198,430 267,384 101,191 156,000 17.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.27% 128.97% 140.87% 188.49% 198.58% -88.29% 18.30% -
ROE 1.45% 7.90% 5.91% 5.73% 4.16% -4.14% 1.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.45 6.68 4.65 3.40 2.36 4.90 6.98 30.71%
EPS 1.60 8.61 6.56 6.42 4.70 -4.30 1.29 15.36%
DPS 2.14 2.14 2.14 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.11 1.12 1.13 1.04 1.12 -1.18%
Adjusted Per Share Value based on latest NOSH - 198,430
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.29 4.66 3.24 2.37 2.22 1.74 3.83 53.28%
EPS 1.11 6.01 4.57 4.48 4.41 -1.53 0.71 34.52%
DPS 1.49 1.49 1.49 0.00 0.00 0.00 0.00 -
NAPS 0.7674 0.7605 0.7744 0.7814 1.0623 0.37 0.6143 15.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.26 0.295 0.31 0.32 0.33 0.325 0.405 -
P/RPS 2.49 4.42 6.67 9.41 13.97 6.63 5.80 -42.94%
P/EPS 16.28 3.42 4.73 4.99 7.03 -7.55 31.42 -35.36%
EY 6.14 29.20 21.15 20.06 14.23 -13.25 3.18 54.74%
DY 8.23 7.25 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.29 0.29 0.31 0.36 -23.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 30/08/16 26/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.285 0.265 0.30 0.35 0.285 0.315 0.285 -
P/RPS 2.73 3.97 6.45 10.29 12.07 6.43 4.08 -23.40%
P/EPS 17.84 3.08 4.58 5.45 6.07 -7.32 22.11 -13.27%
EY 5.61 32.50 21.85 18.34 16.48 -13.67 4.52 15.41%
DY 7.51 8.08 7.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.27 0.31 0.25 0.30 0.25 2.63%

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