[M&A] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -0.93%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 268,448 245,070 240,156 277,129 284,356 276,972 248,376 5.33%
PBT 23,350 17,470 22,112 27,016 25,681 20,564 19,348 13.39%
Tax -3,597 -760 -1,504 -5,318 -3,780 -2,484 -808 171.35%
NP 19,753 16,710 20,608 21,698 21,901 18,080 18,540 4.32%
-
NP to SH 19,753 16,710 20,608 21,698 21,901 18,080 18,540 4.32%
-
Tax Rate 15.40% 4.35% 6.80% 19.68% 14.72% 12.08% 4.18% -
Total Cost 248,694 228,360 219,548 255,431 262,454 258,892 229,836 5.41%
-
Net Worth 174,835 175,644 218,660 186,179 180,385 172,060 169,041 2.27%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 174,835 175,644 218,660 186,179 180,385 172,060 169,041 2.27%
NOSH 460,093 474,715 299,534 273,793 273,311 273,111 272,647 41.87%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.36% 6.82% 8.58% 7.83% 7.70% 6.53% 7.46% -
ROE 11.30% 9.51% 9.42% 11.65% 12.14% 10.51% 10.97% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 58.35 51.62 80.18 101.22 104.04 101.41 91.10 -25.75%
EPS 4.29 3.52 6.88 7.93 8.01 6.62 6.80 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.73 0.68 0.66 0.63 0.62 -27.91%
Adjusted Per Share Value based on latest NOSH - 275,282
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 13.40 12.24 11.99 13.84 14.20 13.83 12.40 5.32%
EPS 0.99 0.83 1.03 1.08 1.09 0.90 0.93 4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0877 0.1092 0.093 0.0901 0.0859 0.0844 2.28%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.42 0.45 1.09 1.18 0.72 0.60 0.605 -
P/RPS 0.72 0.87 1.36 1.17 0.69 0.59 0.66 5.98%
P/EPS 9.78 12.78 15.84 14.89 8.99 9.06 8.90 6.50%
EY 10.22 7.82 6.31 6.72 11.13 11.03 11.24 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.49 1.74 1.09 0.95 0.98 8.68%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 30/03/15 09/12/14 30/09/14 18/06/14 26/03/14 18/12/13 -
Price 0.405 0.485 0.465 1.16 1.21 0.645 0.555 -
P/RPS 0.69 0.94 0.58 1.15 1.16 0.64 0.61 8.58%
P/EPS 9.43 13.78 6.76 14.64 15.10 9.74 8.16 10.15%
EY 10.60 7.26 14.80 6.83 6.62 10.26 12.25 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.31 0.64 1.71 1.83 1.02 0.90 12.26%

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