[MJPERAK] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MJPERAK] MAJUPERAK HOLDINGS BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -3.66%
YoY- -414.63%
Quarter Report
Latest QR
Upcoming QR
MJPERAK's Result
MJPERAK's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 47,006 7,538 25,472 10,356 21,930 6,749 10,780 27.78%
PBT 48,055 -7,158 3,050 -10,583 4,827 24,404 4,306 49.43%
Tax -6,591 -206 -1,958 -326 -1,810 -11,683 -675 46.14%
NP 41,464 -7,364 1,092 -10,909 3,017 12,721 3,631 50.00%
-
NP to SH 41,894 -7,734 1,101 -9,483 3,014 12,736 3,655 50.10%
-
Tax Rate 13.72% - 64.20% - 37.50% 47.87% 15.68% -
Total Cost 5,542 14,902 24,380 21,265 18,913 -5,972 7,149 -4.15%
-
Net Worth 201,874 177,365 177,366 205,641 215,924 222,241 210,626 -0.70%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 4,246 - - -
Div Payout % - - - - 140.89% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 201,874 177,365 177,366 205,641 215,924 222,241 210,626 -0.70%
NOSH 284,329 282,757 257,052 257,052 257,052 198,430 184,760 7.44%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 88.21% -97.69% 4.29% -105.34% 13.76% 188.49% 33.68% -
ROE 20.75% -4.36% 0.62% -4.61% 1.40% 5.73% 1.74% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.53 2.93 9.91 4.03 8.53 3.40 5.83 18.95%
EPS 14.73 -3.01 0.43 -3.69 1.17 6.42 1.98 39.67%
DPS 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
NAPS 0.71 0.69 0.69 0.80 0.84 1.12 1.14 -7.58%
Adjusted Per Share Value based on latest NOSH - 257,052
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.44 2.64 8.91 3.62 7.67 2.36 3.77 27.78%
EPS 14.65 -2.71 0.39 -3.32 1.05 4.46 1.28 50.06%
DPS 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.7062 0.6204 0.6204 0.7193 0.7553 0.7774 0.7368 -0.70%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.415 0.29 0.21 0.305 0.36 0.32 0.355 -
P/RPS 2.51 9.89 2.12 7.57 4.22 9.41 6.08 -13.69%
P/EPS 2.82 -9.64 49.03 -8.27 30.70 4.99 17.95 -26.52%
EY 35.50 -10.37 2.04 -12.10 3.26 20.06 5.57 36.12%
DY 0.00 0.00 0.00 0.00 4.59 0.00 0.00 -
P/NAPS 0.58 0.42 0.30 0.38 0.43 0.29 0.31 10.99%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 23/06/21 30/06/20 21/05/19 21/05/18 05/07/17 26/05/16 27/05/15 -
Price 0.39 0.35 0.23 0.28 0.535 0.35 0.415 -
P/RPS 2.36 11.94 2.32 6.95 6.27 10.29 7.11 -16.77%
P/EPS 2.65 -11.63 53.70 -7.59 45.63 5.45 20.98 -29.14%
EY 37.78 -8.60 1.86 -13.18 2.19 18.34 4.77 41.14%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 0.55 0.51 0.33 0.35 0.64 0.31 0.36 7.31%

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