[M&A] QoQ Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -55.96%
YoY- 110.17%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 453,221 301,053 202,315 94,924 316,240 201,336 122,535 139.35%
PBT 47,366 37,625 25,798 13,024 31,265 17,513 8,735 208.97%
Tax -9,149 -7,229 -4,543 -2,196 -6,680 -2,698 -380 735.41%
NP 38,217 30,396 21,255 10,828 24,585 14,815 8,355 175.80%
-
NP to SH 38,217 30,396 21,255 10,828 24,585 14,815 8,355 175.80%
-
Tax Rate 19.32% 19.21% 17.61% 16.86% 21.37% 15.41% 4.35% -
Total Cost 415,004 270,657 181,060 84,096 291,655 186,521 114,180 136.58%
-
Net Worth 281,410 269,099 262,633 250,818 199,129 174,835 175,644 36.96%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 6,117 - - - - - - -
Div Payout % 16.01% - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 281,410 269,099 262,633 250,818 199,129 174,835 175,644 36.96%
NOSH 611,761 611,589 610,775 611,751 497,824 460,093 474,715 18.44%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.43% 10.10% 10.51% 11.41% 7.77% 7.36% 6.82% -
ROE 13.58% 11.30% 8.09% 4.32% 12.35% 8.47% 4.76% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 74.08 49.22 33.12 15.52 63.52 43.76 25.81 102.09%
EPS 6.25 4.97 3.48 1.77 4.04 3.22 1.76 132.94%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.43 0.41 0.40 0.38 0.37 15.63%
Adjusted Per Share Value based on latest NOSH - 611,751
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 22.63 15.03 10.10 4.74 15.79 10.05 6.12 139.31%
EPS 1.91 1.52 1.06 0.54 1.23 0.74 0.42 174.74%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.1343 0.1311 0.1252 0.0994 0.0873 0.0877 36.95%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.56 0.565 0.56 0.485 0.52 0.42 0.45 -
P/RPS 0.76 1.15 1.69 3.13 0.82 0.96 1.74 -42.46%
P/EPS 8.96 11.37 16.09 27.40 10.53 13.04 25.57 -50.32%
EY 11.16 8.80 6.21 3.65 9.50 7.67 3.91 101.34%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.30 1.18 1.30 1.11 1.22 0.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 21/06/16 22/03/16 16/12/15 25/09/15 23/06/15 30/03/15 -
Price 0.545 0.565 0.61 0.575 0.445 0.405 0.485 -
P/RPS 0.74 1.15 1.84 3.71 0.70 0.93 1.88 -46.32%
P/EPS 8.72 11.37 17.53 32.49 9.01 12.58 27.56 -53.59%
EY 11.46 8.80 5.70 3.08 11.10 7.95 3.63 115.35%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.28 1.42 1.40 1.11 1.07 1.31 -6.73%

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