[MJPERAK] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 152.31%
YoY- 2504.59%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 37,416 14,608 12,504 25,782 19,146 13,247 4,960 40.00%
PBT 65,589 -8,735 -6,929 7,208 485 28,841 -4,400 -
Tax -5,384 -1,299 -92 -2,285 -1,724 -11,757 21 -
NP 60,205 -10,034 -7,021 4,923 -1,239 17,084 -4,379 -
-
NP to SH 60,911 -9,596 -7,868 5,105 196 17,092 -4,356 -
-
Tax Rate 8.21% - - 31.70% 355.46% 40.76% - -
Total Cost -22,789 24,642 19,525 20,859 20,385 -3,837 9,339 -
-
Net Worth 221,849 178,389 179,936 218,494 213,353 216,288 105,239 13.22%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 4,246 - -
Div Payout % - - - - - 24.84% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 221,849 178,389 179,936 218,494 213,353 216,288 105,239 13.22%
NOSH 284,421 283,157 257,052 257,052 257,052 257,053 101,191 18.77%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 160.91% -68.69% -56.15% 19.09% -6.47% 128.97% -88.29% -
ROE 27.46% -5.38% -4.37% 2.34% 0.09% 7.90% -4.14% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.16 5.16 4.86 10.03 7.45 6.68 4.90 17.88%
EPS 21.42 -3.39 -3.06 1.99 0.08 8.61 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 2.14 0.00 -
NAPS 0.78 0.63 0.70 0.85 0.83 1.09 1.04 -4.67%
Adjusted Per Share Value based on latest NOSH - 257,052
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.16 5.14 4.40 9.06 6.73 4.66 1.74 40.06%
EPS 21.42 -3.37 -2.77 1.79 0.07 6.01 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
NAPS 0.78 0.6272 0.6326 0.7682 0.7501 0.7605 0.37 13.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.37 0.42 0.185 0.30 0.39 0.295 0.325 -
P/RPS 2.81 8.14 3.80 2.99 5.24 4.42 6.63 -13.31%
P/EPS 1.73 -12.39 -6.04 15.11 511.48 3.42 -7.55 -
EY 57.88 -8.07 -16.55 6.62 0.20 29.20 -13.25 -
DY 0.00 0.00 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.47 0.67 0.26 0.35 0.47 0.27 0.31 7.17%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 24/11/20 28/11/19 26/11/18 28/11/17 22/11/16 30/11/15 -
Price 0.365 0.37 0.345 0.215 0.36 0.265 0.315 -
P/RPS 2.77 7.17 7.09 2.14 4.83 3.97 6.43 -13.08%
P/EPS 1.70 -10.92 -11.27 10.83 472.14 3.08 -7.32 -
EY 58.67 -9.16 -8.87 9.24 0.21 32.50 -13.67 -
DY 0.00 0.00 0.00 0.00 0.00 8.08 0.00 -
P/NAPS 0.47 0.59 0.49 0.25 0.43 0.24 0.30 7.76%

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