[MJPERAK] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -71.23%
YoY- 198.07%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,316 11,343 10,280 32,115 19,537 16,073 10,800 -8.54%
PBT 24,223 4,699 -2,614 3,668 2,481 -2,921 -3,710 -
Tax -11,681 -676 -513 -1,361 -714 -459 -1,491 40.90%
NP 12,542 4,023 -3,127 2,307 1,767 -3,380 -5,201 -
-
NP to SH 12,557 4,045 -3,095 2,313 776 -773 -5,267 -
-
Tax Rate 48.22% 14.39% - 37.10% 28.78% - - -
Total Cost -6,226 7,320 13,407 29,808 17,770 19,453 16,001 -
-
Net Worth 302,144 327,447 169,552 142,779 257,886 158,888 1,350,933 -22.08%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 19 4 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 302,144 327,447 169,552 142,779 257,886 158,888 1,350,933 -22.08%
NOSH 267,384 284,736 148,730 117,999 211,382 158,888 993,333 -19.63%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 198.58% 35.47% -30.42% 7.18% 9.04% -21.03% -48.16% -
ROE 4.16% 1.24% -1.83% 1.62% 0.30% -0.49% -0.39% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.36 3.98 6.91 27.22 9.24 10.12 1.09 13.73%
EPS 4.70 1.42 -2.08 1.96 0.37 -0.49 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.13 1.15 1.14 1.21 1.22 1.00 1.36 -3.03%
Adjusted Per Share Value based on latest NOSH - 117,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.22 3.99 3.61 11.29 6.87 5.65 3.80 -8.56%
EPS 4.41 1.42 -1.09 0.81 0.27 -0.27 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.0623 1.1513 0.5961 0.502 0.9067 0.5586 4.7498 -22.08%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.33 0.31 0.51 0.28 0.28 0.43 0.18 -
P/RPS 13.97 7.78 7.38 1.03 3.03 4.25 16.56 -2.79%
P/EPS 7.03 21.82 -24.51 14.28 76.27 -88.39 -33.95 -
EY 14.23 4.58 -4.08 7.00 1.31 -1.13 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.29 0.27 0.45 0.23 0.23 0.43 0.13 14.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 - 27/02/13 24/02/12 25/02/11 23/02/10 -
Price 0.285 0.36 0.00 0.26 0.30 0.46 0.23 -
P/RPS 12.07 9.04 0.00 0.96 3.25 4.55 21.15 -8.92%
P/EPS 6.07 25.34 0.00 13.26 81.72 -94.55 -43.38 -
EY 16.48 3.95 0.00 7.54 1.22 -1.06 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.25 0.31 0.00 0.21 0.25 0.46 0.17 6.63%

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