[M&A] YoY Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 53.57%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 59,841 0 382,837 117,836 231,405 275,746 483,320 -26.04%
PBT 26,521 0 12,478 -18,304 -19,606 540 49,077 -8.50%
Tax -7,565 0 -2,309 0 2 -10,925 -8,477 -1.63%
NP 18,956 0 10,169 -18,304 -19,604 -10,385 40,600 -10.41%
-
NP to SH 18,897 0 6,545 -18,304 -19,604 -10,385 40,600 -10.45%
-
Tax Rate 28.52% - 18.50% - - 2,023.15% 17.27% -
Total Cost 40,885 0 372,668 136,140 251,009 286,131 442,720 -29.11%
-
Net Worth 399,744 0 214,948 227,868 278,657 303,427 306,955 3.88%
Dividend
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - 9,427 - 10,320 - - -
Div Payout % - - 144.03% - 0.00% - - -
Equity
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 399,744 0 214,948 227,868 278,657 303,427 306,955 3.88%
NOSH 2,003,000 568,873 574,109 619,239 619,239 619,239 613,911 18.62%
Ratio Analysis
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 31.68% 0.00% 2.66% -15.53% -8.47% -3.77% 8.40% -
ROE 4.73% 0.00% 3.05% -8.03% -7.04% -3.42% 13.23% -
Per Share
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 2.99 0.00 67.68 20.17 37.37 44.53 78.73 -37.65%
EPS 0.95 0.00 1.16 -3.08 -3.16 -0.61 6.61 -24.43%
DPS 0.00 0.00 1.67 0.00 1.67 0.00 0.00 -
NAPS 0.20 0.00 0.38 0.39 0.45 0.49 0.50 -12.39%
Adjusted Per Share Value based on latest NOSH - 574,109
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 2.99 0.00 19.11 5.88 11.55 13.77 24.13 -26.03%
EPS 0.94 0.00 0.33 -0.91 -0.98 -0.52 2.03 -10.52%
DPS 0.00 0.00 0.47 0.00 0.52 0.00 0.00 -
NAPS 0.1996 0.00 0.1073 0.1138 0.1391 0.1515 0.1532 3.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 29/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.35 0.385 0.41 0.155 0.22 0.285 0.595 -
P/RPS 11.69 0.00 0.61 0.77 0.59 0.64 0.76 48.40%
P/EPS 37.02 0.00 35.43 -4.95 -6.95 -16.99 9.00 22.66%
EY 2.70 0.00 2.82 -20.21 -14.39 -5.88 11.11 -18.48%
DY 0.00 0.00 4.07 0.00 7.58 0.00 0.00 -
P/NAPS 1.75 0.00 1.08 0.40 0.49 0.58 1.19 5.72%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 20/05/24 - 23/06/21 25/06/20 26/06/19 27/06/18 22/06/17 -
Price 0.385 0.00 0.40 0.13 0.20 0.29 0.54 -
P/RPS 12.86 0.00 0.59 0.64 0.54 0.65 0.69 52.57%
P/EPS 40.72 0.00 34.57 -4.15 -6.32 -17.29 8.17 26.11%
EY 2.46 0.00 2.89 -24.10 -15.83 -5.78 12.25 -20.69%
DY 0.00 0.00 4.17 0.00 8.33 0.00 0.00 -
P/NAPS 1.93 0.00 1.05 0.33 0.44 0.59 1.08 8.74%

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