[M&A] YoY Annualized Quarter Result on 30-Apr-2014 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 21.14%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 483,320 401,404 268,448 284,356 215,896 180,846 151,300 21.33%
PBT 49,077 50,166 23,350 25,681 15,018 61,177 -2,568 -
Tax -8,477 -9,638 -3,597 -3,780 -68 -14 49 -
NP 40,600 40,528 19,753 21,901 14,950 61,162 -2,518 -
-
NP to SH 40,600 40,528 19,753 21,901 14,950 61,162 -2,518 -
-
Tax Rate 17.27% 19.21% 15.40% 14.72% 0.45% 0.02% - -
Total Cost 442,720 360,876 248,694 262,454 200,945 119,684 153,818 19.24%
-
Net Worth 306,955 269,099 174,835 180,385 163,296 87,317 25,186 51.64%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 306,955 269,099 174,835 180,385 163,296 87,317 25,186 51.64%
NOSH 613,911 611,589 460,093 273,311 272,160 203,063 83,955 39.27%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 8.40% 10.10% 7.36% 7.70% 6.92% 33.82% -1.66% -
ROE 13.23% 15.06% 11.30% 12.14% 9.16% 70.05% -10.00% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 78.73 65.63 58.35 104.04 79.33 89.06 180.21 -12.88%
EPS 6.61 6.63 4.29 8.01 5.49 30.12 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.44 0.38 0.66 0.60 0.43 0.30 8.87%
Adjusted Per Share Value based on latest NOSH - 273,555
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 24.13 20.04 13.40 14.20 10.78 9.03 7.55 21.34%
EPS 2.03 2.02 0.99 1.09 0.75 3.05 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1343 0.0873 0.0901 0.0815 0.0436 0.0126 51.58%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.595 0.565 0.42 0.72 0.675 0.49 0.28 -
P/RPS 0.76 0.86 0.72 0.69 0.85 0.55 0.16 29.62%
P/EPS 9.00 8.53 9.78 8.99 12.29 1.63 -9.33 -
EY 11.11 11.73 10.22 11.13 8.14 61.47 -10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.28 1.11 1.09 1.13 1.14 0.93 4.19%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 24/06/11 -
Price 0.54 0.565 0.405 1.21 0.635 0.49 0.27 -
P/RPS 0.69 0.86 0.69 1.16 0.80 0.55 0.15 28.93%
P/EPS 8.17 8.53 9.43 15.10 11.56 1.63 -9.00 -
EY 12.25 11.73 10.60 6.62 8.65 61.47 -11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.28 1.07 1.83 1.06 1.14 0.90 3.08%

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