[M&A] QoQ TTM Result on 31-Oct-2017 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -15.54%
YoY- -24.65%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 255,763 362,212 392,265 454,251 517,892 496,810 496,377 -35.80%
PBT -6,565 8,073 25,862 39,389 44,476 46,424 46,263 -
Tax -6,305 -11,436 -10,630 -9,934 -9,600 -7,829 -7,134 -7.92%
NP -12,870 -3,363 15,232 29,455 34,876 38,595 39,129 -
-
NP to SH -12,870 -3,363 15,232 29,455 34,876 38,595 39,129 -
-
Tax Rate - 141.66% 41.10% 25.22% 21.58% 16.86% 15.42% -
Total Cost 268,633 365,575 377,033 424,796 483,016 458,215 457,248 -29.92%
-
Net Worth 297,234 303,427 322,004 328,196 322,000 309,029 293,810 0.77%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 9,288 9,288 9,288 9,288 6,124 6,124 -
Div Payout % - 0.00% 60.98% 31.53% 26.63% 15.87% 15.65% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 297,234 303,427 322,004 328,196 322,000 309,029 293,810 0.77%
NOSH 619,239 619,239 619,239 619,239 619,239 618,059 612,105 0.77%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -5.03% -0.93% 3.88% 6.48% 6.73% 7.77% 7.88% -
ROE -4.33% -1.11% 4.73% 8.97% 10.83% 12.49% 13.32% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 41.30 58.49 63.35 73.36 83.63 80.38 81.09 -36.30%
EPS -2.08 -0.54 2.46 4.76 5.63 6.24 6.39 -
DPS 0.00 1.50 1.50 1.50 1.50 1.00 1.00 -
NAPS 0.48 0.49 0.52 0.53 0.52 0.50 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 619,239
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.77 18.08 19.58 22.68 25.86 24.80 24.78 -35.80%
EPS -0.64 -0.17 0.76 1.47 1.74 1.93 1.95 -
DPS 0.00 0.46 0.46 0.46 0.46 0.31 0.31 -
NAPS 0.1484 0.1515 0.1608 0.1639 0.1608 0.1543 0.1467 0.77%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.30 0.285 0.38 0.455 0.50 0.595 0.63 -
P/RPS 0.73 0.49 0.60 0.62 0.60 0.74 0.78 -4.33%
P/EPS -14.43 -52.48 15.45 9.57 8.88 9.53 9.86 -
EY -6.93 -1.91 6.47 10.45 11.26 10.50 10.15 -
DY 0.00 5.26 3.95 3.30 3.00 1.68 1.59 -
P/NAPS 0.63 0.58 0.73 0.86 0.96 1.19 1.31 -38.69%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 27/06/18 20/03/18 20/12/17 28/09/17 22/06/17 16/03/17 -
Price 0.27 0.29 0.315 0.405 0.48 0.54 0.595 -
P/RPS 0.65 0.50 0.50 0.55 0.57 0.67 0.73 -7.46%
P/EPS -12.99 -53.40 12.81 8.51 8.52 8.65 9.31 -
EY -7.70 -1.87 7.81 11.74 11.73 11.56 10.74 -
DY 0.00 5.17 4.76 3.70 3.13 1.85 1.68 -
P/NAPS 0.56 0.59 0.61 0.76 0.92 1.08 1.24 -41.22%

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