[M&A] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -20.71%
YoY- -76.63%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 284,356 276,972 248,376 219,666 215,896 223,956 232,284 14.47%
PBT 25,681 20,564 19,348 11,448 15,018 17,898 19,608 19.76%
Tax -3,780 -2,484 -808 407 -68 -16 -16 3760.06%
NP 21,901 18,080 18,540 11,855 14,950 17,882 19,592 7.73%
-
NP to SH 21,901 18,080 18,540 11,855 14,950 17,882 19,592 7.73%
-
Tax Rate 14.72% 12.08% 4.18% -3.56% 0.45% 0.09% 0.08% -
Total Cost 262,454 258,892 229,836 207,811 200,945 206,074 212,692 15.08%
-
Net Worth 180,385 172,060 169,041 163,517 163,296 160,340 157,824 9.34%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 180,385 172,060 169,041 163,517 163,296 160,340 157,824 9.34%
NOSH 273,311 273,111 272,647 272,528 272,160 271,762 272,111 0.29%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 7.70% 6.53% 7.46% 5.40% 6.92% 7.98% 8.43% -
ROE 12.14% 10.51% 10.97% 7.25% 9.16% 11.15% 12.41% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 104.04 101.41 91.10 80.60 79.33 82.41 85.36 14.14%
EPS 8.01 6.62 6.80 4.35 5.49 6.58 7.20 7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.62 0.60 0.60 0.59 0.58 9.02%
Adjusted Per Share Value based on latest NOSH - 267,500
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 14.20 13.83 12.40 10.97 10.78 11.18 11.60 14.47%
EPS 1.09 0.90 0.93 0.59 0.75 0.89 0.98 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0859 0.0844 0.0816 0.0815 0.08 0.0788 9.37%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.72 0.60 0.605 0.60 0.675 0.70 0.77 -
P/RPS 0.69 0.59 0.66 0.74 0.85 0.85 0.90 -16.27%
P/EPS 8.99 9.06 8.90 13.79 12.29 10.64 10.69 -10.93%
EY 11.13 11.03 11.24 7.25 8.14 9.40 9.35 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.98 1.00 1.13 1.19 1.33 -12.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 -
Price 1.21 0.645 0.555 0.62 0.635 0.68 0.70 -
P/RPS 1.16 0.64 0.61 0.77 0.80 0.83 0.82 26.09%
P/EPS 15.10 9.74 8.16 14.25 11.56 10.33 9.72 34.24%
EY 6.62 10.26 12.25 7.02 8.65 9.68 10.29 -25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.02 0.90 1.03 1.06 1.15 1.21 31.85%

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