[M&A] QoQ TTM Result on 30-Apr-2012 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 10.4%
YoY- 4537.72%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 225,133 213,662 198,570 178,288 163,307 158,669 156,128 27.49%
PBT 17,125 16,306 50,644 44,858 40,570 36,915 -2,951 -
Tax 73 72 74 673 673 674 721 -78.12%
NP 17,198 16,378 50,718 45,531 41,243 37,589 -2,230 -
-
NP to SH 17,198 16,378 50,718 45,531 41,243 37,589 -2,230 -
-
Tax Rate -0.43% -0.44% -0.15% -1.50% -1.66% -1.83% - -
Total Cost 207,935 197,284 147,852 132,757 122,064 121,080 158,358 19.81%
-
Net Worth 160,091 157,824 149,125 116,407 102,549 47,045 25,500 238.42%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 160,091 157,824 149,125 116,407 102,549 47,045 25,500 238.42%
NOSH 271,342 272,111 271,136 270,714 244,166 90,472 84,999 116.04%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.64% 7.67% 25.54% 25.54% 25.25% 23.69% -1.43% -
ROE 10.74% 10.38% 34.01% 39.11% 40.22% 79.90% -8.75% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 82.97 78.52 73.24 65.86 66.88 175.38 183.68 -40.98%
EPS 6.34 6.02 18.71 16.82 16.89 41.55 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.55 0.43 0.42 0.52 0.30 56.65%
Adjusted Per Share Value based on latest NOSH - 270,714
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 11.24 10.67 9.91 8.90 8.15 7.92 7.79 27.54%
EPS 0.86 0.82 2.53 2.27 2.06 1.88 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0788 0.0745 0.0581 0.0512 0.0235 0.0127 238.90%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.70 0.77 0.45 0.49 0.56 0.43 0.32 -
P/RPS 0.84 0.98 0.61 0.74 0.84 0.25 0.17 188.70%
P/EPS 11.04 12.79 2.41 2.91 3.32 1.03 -12.20 -
EY 9.05 7.82 41.57 34.32 30.16 96.62 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.82 1.14 1.33 0.83 1.07 7.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 09/12/11 30/09/11 -
Price 0.68 0.70 0.76 0.49 0.49 0.69 0.25 -
P/RPS 0.82 0.89 1.04 0.74 0.73 0.39 0.14 223.19%
P/EPS 10.73 11.63 4.06 2.91 2.90 1.66 -9.53 -
EY 9.32 8.60 24.61 34.32 34.47 60.21 -10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.21 1.38 1.14 1.17 1.33 0.83 24.16%

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