[M&A] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 5.01%
YoY- -58.3%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 223,689 219,666 224,857 225,133 213,662 198,570 178,288 16.27%
PBT 11,383 11,448 16,025 17,125 16,306 50,644 44,858 -59.81%
Tax 209 407 34 73 72 74 673 -54.04%
NP 11,592 11,855 16,059 17,198 16,378 50,718 45,531 -59.72%
-
NP to SH 11,592 11,855 16,059 17,198 16,378 50,718 45,531 -59.72%
-
Tax Rate -1.84% -3.56% -0.21% -0.43% -0.44% -0.15% -1.50% -
Total Cost 212,097 207,811 208,798 207,935 197,284 147,852 132,757 36.54%
-
Net Worth 169,041 160,500 164,240 160,091 157,824 149,125 116,407 28.14%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 169,041 160,500 164,240 160,091 157,824 149,125 116,407 28.14%
NOSH 272,647 267,500 273,734 271,342 272,111 271,136 270,714 0.47%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.18% 5.40% 7.14% 7.64% 7.67% 25.54% 25.54% -
ROE 6.86% 7.39% 9.78% 10.74% 10.38% 34.01% 39.11% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 82.04 82.12 82.14 82.97 78.52 73.24 65.86 15.72%
EPS 4.25 4.43 5.87 6.34 6.02 18.71 16.82 -59.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.60 0.59 0.58 0.55 0.43 27.54%
Adjusted Per Share Value based on latest NOSH - 271,342
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 11.17 10.97 11.23 11.24 10.67 9.91 8.90 16.30%
EPS 0.58 0.59 0.80 0.86 0.82 2.53 2.27 -59.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0801 0.082 0.0799 0.0788 0.0745 0.0581 28.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.605 0.60 0.675 0.70 0.77 0.45 0.49 -
P/RPS 0.74 0.73 0.82 0.84 0.98 0.61 0.74 0.00%
P/EPS 14.23 13.54 11.51 11.04 12.79 2.41 2.91 187.26%
EY 7.03 7.39 8.69 9.05 7.82 41.57 34.32 -65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 1.13 1.19 1.33 0.82 1.14 -9.56%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 -
Price 0.555 0.62 0.635 0.68 0.70 0.76 0.49 -
P/RPS 0.68 0.76 0.77 0.82 0.89 1.04 0.74 -5.46%
P/EPS 13.05 13.99 10.82 10.73 11.63 4.06 2.91 171.20%
EY 7.66 7.15 9.24 9.32 8.60 24.61 34.32 -63.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 1.06 1.15 1.21 1.38 1.14 -14.54%

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