[M&A] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 11.39%
YoY- 2374.35%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 224,857 225,133 213,662 198,570 178,288 163,307 158,669 26.19%
PBT 16,025 17,125 16,306 50,644 44,858 40,570 36,915 -42.69%
Tax 34 73 72 74 673 673 674 -86.37%
NP 16,059 17,198 16,378 50,718 45,531 41,243 37,589 -43.30%
-
NP to SH 16,059 17,198 16,378 50,718 45,531 41,243 37,589 -43.30%
-
Tax Rate -0.21% -0.43% -0.44% -0.15% -1.50% -1.66% -1.83% -
Total Cost 208,798 207,935 197,284 147,852 132,757 122,064 121,080 43.85%
-
Net Worth 164,240 160,091 157,824 149,125 116,407 102,549 47,045 130.30%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 164,240 160,091 157,824 149,125 116,407 102,549 47,045 130.30%
NOSH 273,734 271,342 272,111 271,136 270,714 244,166 90,472 109.33%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.14% 7.64% 7.67% 25.54% 25.54% 25.25% 23.69% -
ROE 9.78% 10.74% 10.38% 34.01% 39.11% 40.22% 79.90% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 82.14 82.97 78.52 73.24 65.86 66.88 175.38 -39.71%
EPS 5.87 6.34 6.02 18.71 16.82 16.89 41.55 -72.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.58 0.55 0.43 0.42 0.52 10.01%
Adjusted Per Share Value based on latest NOSH - 271,136
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.23 11.24 10.67 9.91 8.90 8.15 7.92 26.23%
EPS 0.80 0.86 0.82 2.53 2.27 2.06 1.88 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0799 0.0788 0.0745 0.0581 0.0512 0.0235 130.22%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.675 0.70 0.77 0.45 0.49 0.56 0.43 -
P/RPS 0.82 0.84 0.98 0.61 0.74 0.84 0.25 120.91%
P/EPS 11.51 11.04 12.79 2.41 2.91 3.32 1.03 400.56%
EY 8.69 9.05 7.82 41.57 34.32 30.16 96.62 -79.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 1.33 0.82 1.14 1.33 0.83 22.86%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 29/03/13 18/12/12 26/09/12 27/06/12 28/03/12 09/12/11 -
Price 0.635 0.68 0.70 0.76 0.49 0.49 0.69 -
P/RPS 0.77 0.82 0.89 1.04 0.74 0.73 0.39 57.44%
P/EPS 10.82 10.73 11.63 4.06 2.91 2.90 1.66 249.33%
EY 9.24 9.32 8.60 24.61 34.32 34.47 60.21 -71.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.21 1.38 1.14 1.17 1.33 -14.05%

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