[MJPERAK] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 35.68%
YoY- -129.12%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,225 10,891 2,813 19,596 34,249 18,483 14,005 -6.71%
PBT 24,680 2,656 -5,242 -2,354 12,566 -3,609 -3,964 -
Tax -11,685 -663 457 -117 -3,121 -143 1,366 -
NP 12,995 1,993 -4,785 -2,471 9,445 -3,752 -2,598 -
-
NP to SH 13,008 2,011 -4,753 -2,462 8,454 -1,121 -2,653 -
-
Tax Rate 47.35% 24.96% - - 24.84% - - -
Total Cost -3,770 8,898 7,598 22,067 24,804 22,235 16,603 -
-
Net Worth 220,257 174,720 203,399 653,454 426,559 83,920 196,358 1.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,246 - - - - - 19 146.13%
Div Payout % 32.64% - - - - - 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 220,257 174,720 203,399 653,454 426,559 83,920 196,358 1.93%
NOSH 198,430 156,000 179,999 544,545 343,999 66,603 144,380 5.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 140.87% 18.30% -170.10% -12.61% 27.58% -20.30% -18.55% -
ROE 5.91% 1.15% -2.34% -0.38% 1.98% -1.34% -1.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.65 6.98 1.56 3.60 9.96 27.75 9.70 -11.52%
EPS 6.56 1.29 -2.64 -0.45 2.46 -1.68 -1.84 -
DPS 2.14 0.00 0.00 0.00 0.00 0.00 0.01 144.37%
NAPS 1.11 1.12 1.13 1.20 1.24 1.26 1.36 -3.32%
Adjusted Per Share Value based on latest NOSH - 544,545
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.23 3.81 0.98 6.85 11.98 6.47 4.90 -6.70%
EPS 4.55 0.70 -1.66 -0.86 2.96 -0.39 -0.93 -
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.01 130.07%
NAPS 0.7705 0.6112 0.7115 2.2858 1.4921 0.2936 0.6869 1.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.31 0.405 0.445 0.38 0.31 0.34 0.21 -
P/RPS 6.67 5.80 28.47 10.56 3.11 1.23 2.16 20.65%
P/EPS 4.73 31.42 -16.85 -84.05 12.61 -20.20 -11.43 -
EY 21.15 3.18 -5.93 -1.19 7.93 -4.95 -8.75 -
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.06 120.36%
P/NAPS 0.28 0.36 0.39 0.32 0.25 0.27 0.15 10.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 - 15/08/12 24/08/11 25/08/10 -
Price 0.30 0.285 0.425 0.00 0.31 0.25 0.21 -
P/RPS 6.45 4.08 27.20 0.00 3.11 0.90 2.16 19.98%
P/EPS 4.58 22.11 -16.10 0.00 12.61 -14.85 -11.43 -
EY 21.85 4.52 -6.21 0.00 7.93 -6.73 -8.75 -
DY 7.13 0.00 0.00 0.00 0.00 0.00 0.06 121.56%
P/NAPS 0.27 0.25 0.38 0.00 0.25 0.20 0.15 10.28%

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