[MJPERAK] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.13%
YoY- 40.07%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,911 4,417 3,061 1,346 6,395 6,706 5,544 13.58%
PBT 5,799 29,663 1,040 -2,187 -4,072 3,156 445 53.34%
Tax -1,723 -11,670 31 291 942 -551 497 -
NP 4,076 17,993 1,071 -1,896 -3,130 2,605 942 27.62%
-
NP to SH 4,073 17,995 1,082 -1,874 -3,127 2,600 968 27.03%
-
Tax Rate 29.71% 39.34% -2.98% - - 17.46% -111.69% -
Total Cost 7,835 -13,576 1,990 3,242 9,525 4,101 4,602 9.26%
-
Net Worth 218,273 302,144 327,447 169,552 142,779 257,886 158,888 5.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 218,273 302,144 327,447 169,552 142,779 257,886 158,888 5.42%
NOSH 198,430 267,384 284,736 148,730 117,999 211,382 158,888 3.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 34.22% 407.36% 34.99% -140.86% -48.94% 38.85% 16.99% -
ROE 1.87% 5.96% 0.33% -1.11% -2.19% 1.01% 0.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.00 1.65 1.08 0.90 5.42 3.17 3.49 9.44%
EPS 1.90 6.73 0.38 -1.26 -2.65 1.23 0.60 21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.13 1.15 1.14 1.21 1.22 1.00 1.59%
Adjusted Per Share Value based on latest NOSH - 148,730
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.17 1.55 1.07 0.47 2.24 2.35 1.94 13.58%
EPS 1.42 6.29 0.38 -0.66 -1.09 0.91 0.34 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7635 1.0569 1.1454 0.5931 0.4994 0.9021 0.5558 5.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.26 0.33 0.31 0.51 0.28 0.28 0.43 -
P/RPS 4.33 19.98 28.84 56.35 5.17 8.83 12.32 -15.98%
P/EPS 12.67 4.90 81.58 -40.48 -10.57 22.76 70.58 -24.87%
EY 7.89 20.39 1.23 -2.47 -9.46 4.39 1.42 33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.27 0.45 0.23 0.23 0.43 -9.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 27/02/13 24/02/12 25/02/11 -
Price 0.285 0.285 0.36 0.46 0.26 0.30 0.46 -
P/RPS 4.75 17.25 33.49 50.83 4.80 9.46 13.18 -15.62%
P/EPS 13.88 4.23 94.74 -36.51 -9.81 24.39 75.51 -24.57%
EY 7.20 23.61 1.06 -2.74 -10.19 4.10 1.32 32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.31 0.40 0.21 0.25 0.46 -9.06%

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