[MJPERAK] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.33%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Revenue 21,930 6,749 10,780 7,074 21,531 16,630 31,039 -6.70%
PBT 4,827 24,404 4,306 -3,449 -4,302 -4,810 11,670 -16.17%
Tax -1,810 -11,683 -675 -439 784 985 -2,926 -9.15%
NP 3,017 12,721 3,631 -3,888 -3,518 -3,825 8,744 -19.16%
-
NP to SH 3,014 12,736 3,655 -3,848 -3,517 -3,828 7,757 -17.21%
-
Tax Rate 37.50% 47.87% 15.68% - - - 25.07% -
Total Cost 18,913 -5,972 7,149 10,962 25,049 20,455 22,295 -3.23%
-
Net Worth 215,924 222,241 210,626 208,615 16,500 0 231,532 -1.38%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Div 4,246 - - - - - - -
Div Payout % 140.89% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Net Worth 215,924 222,241 210,626 208,615 16,500 0 231,532 -1.38%
NOSH 257,052 198,430 184,760 184,615 13,750 13,750 186,719 6.59%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
NP Margin 13.76% 188.49% 33.68% -54.96% -16.34% -23.00% 28.17% -
ROE 1.40% 5.73% 1.74% -1.84% -21.32% 0.00% 3.35% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
RPS 8.53 3.40 5.83 3.83 156.59 120.95 16.62 -12.48%
EPS 1.17 6.42 1.98 -2.08 -25.58 -27.84 4.15 -22.35%
DPS 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.12 1.14 1.13 1.20 0.00 1.24 -7.48%
Adjusted Per Share Value based on latest NOSH - 184,615
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
RPS 7.71 2.37 3.79 2.49 7.57 5.85 10.91 -6.70%
EPS 1.06 4.48 1.29 -1.35 -1.24 -1.35 2.73 -17.22%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7592 0.7814 0.7405 0.7335 0.058 0.00 0.814 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 31/05/13 30/03/12 -
Price 0.36 0.32 0.355 0.43 0.29 0.405 0.30 -
P/RPS 4.22 9.41 6.08 11.22 0.19 0.33 1.80 18.56%
P/EPS 30.70 4.99 17.95 -20.63 -1.13 -1.45 7.22 33.55%
EY 3.26 20.06 5.57 -4.85 -88.20 -68.74 13.85 -25.11%
DY 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.31 0.38 0.24 0.00 0.24 12.36%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/05/13 31/03/12 CAGR
Date 05/07/17 26/05/16 27/05/15 27/05/14 30/05/13 - 25/05/12 -
Price 0.535 0.35 0.415 0.435 0.355 0.00 0.32 -
P/RPS 6.27 10.29 7.11 11.35 0.23 0.00 1.93 26.55%
P/EPS 45.63 5.45 20.98 -20.87 -1.39 0.00 7.70 42.71%
EY 2.19 18.34 4.77 -4.79 -72.05 0.00 12.98 -29.93%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.31 0.36 0.38 0.30 0.00 0.26 19.72%

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