[M&A] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 65.95%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 301,053 202,315 94,924 316,240 201,336 122,535 60,039 193.24%
PBT 37,625 25,798 13,024 31,265 17,513 8,735 5,528 259.56%
Tax -7,229 -4,543 -2,196 -6,680 -2,698 -380 -376 618.96%
NP 30,396 21,255 10,828 24,585 14,815 8,355 5,152 226.86%
-
NP to SH 30,396 21,255 10,828 24,585 14,815 8,355 5,152 226.86%
-
Tax Rate 19.21% 17.61% 16.86% 21.37% 15.41% 4.35% 6.80% -
Total Cost 270,657 181,060 84,096 291,655 186,521 114,180 54,887 189.99%
-
Net Worth 269,099 262,633 250,818 199,129 174,835 175,644 218,660 14.85%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 269,099 262,633 250,818 199,129 174,835 175,644 218,660 14.85%
NOSH 611,589 610,775 611,751 497,824 460,093 474,715 299,534 61.01%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.10% 10.51% 11.41% 7.77% 7.36% 6.82% 8.58% -
ROE 11.30% 8.09% 4.32% 12.35% 8.47% 4.76% 2.36% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 49.22 33.12 15.52 63.52 43.76 25.81 20.04 82.13%
EPS 4.97 3.48 1.77 4.04 3.22 1.76 1.72 103.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.41 0.40 0.38 0.37 0.73 -28.66%
Adjusted Per Share Value based on latest NOSH - 610,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 15.03 10.10 4.74 15.79 10.05 6.12 3.00 193.07%
EPS 1.52 1.06 0.54 1.23 0.74 0.42 0.26 224.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1311 0.1252 0.0994 0.0873 0.0877 0.1092 14.80%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.565 0.56 0.485 0.52 0.42 0.45 1.09 -
P/RPS 1.15 1.69 3.13 0.82 0.96 1.74 5.44 -64.54%
P/EPS 11.37 16.09 27.40 10.53 13.04 25.57 63.37 -68.22%
EY 8.80 6.21 3.65 9.50 7.67 3.91 1.58 214.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.30 1.18 1.30 1.11 1.22 1.49 -9.64%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 21/06/16 22/03/16 16/12/15 25/09/15 23/06/15 30/03/15 09/12/14 -
Price 0.565 0.61 0.575 0.445 0.405 0.485 0.465 -
P/RPS 1.15 1.84 3.71 0.70 0.93 1.88 2.32 -37.39%
P/EPS 11.37 17.53 32.49 9.01 12.58 27.56 27.03 -43.88%
EY 8.80 5.70 3.08 11.10 7.95 3.63 3.70 78.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.42 1.40 1.11 1.07 1.31 0.64 58.80%

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