[M&A] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -79.9%
YoY- -88.61%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 350,712 148,778 235,616 297,910 490,940 404,630 245,070 6.14%
PBT 11,646 -15,942 -17,866 17,222 49,388 51,596 17,470 -6.52%
Tax -3,544 0 0 -12,174 -5,054 -9,086 -760 29.22%
NP 8,102 -15,942 -17,866 5,048 44,334 42,510 16,710 -11.35%
-
NP to SH 4,262 -15,942 -17,866 5,048 44,334 42,510 16,710 -20.34%
-
Tax Rate 30.43% - - 70.69% 10.23% 17.61% 4.35% -
Total Cost 342,610 164,720 253,482 292,862 446,606 362,120 228,360 6.98%
-
Net Worth 219,961 241,503 278,657 322,004 293,927 262,633 175,644 3.81%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 14,100 - 15,480 - - - - -
Div Payout % 330.83% - 0.00% - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 219,961 241,503 278,657 322,004 293,927 262,633 175,644 3.81%
NOSH 619,239 619,239 619,239 619,239 612,348 610,775 474,715 4.52%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 2.31% -10.72% -7.58% 1.69% 9.03% 10.51% 6.82% -
ROE 1.94% -6.60% -6.41% 1.57% 15.08% 16.19% 9.51% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 62.18 24.03 38.05 48.11 80.17 66.25 51.62 3.14%
EPS 0.76 -2.58 -2.88 0.82 7.24 6.96 3.52 -22.52%
DPS 2.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.45 0.52 0.48 0.43 0.37 0.88%
Adjusted Per Share Value based on latest NOSH - 619,239
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 17.51 7.43 11.76 14.87 24.51 20.20 12.24 6.14%
EPS 0.21 -0.80 -0.89 0.25 2.21 2.12 0.83 -20.45%
DPS 0.70 0.00 0.77 0.00 0.00 0.00 0.00 -
NAPS 0.1098 0.1206 0.1391 0.1608 0.1467 0.1311 0.0877 3.81%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.325 0.16 0.22 0.38 0.63 0.56 0.45 -
P/RPS 0.52 0.67 0.58 0.79 0.79 0.85 0.87 -8.21%
P/EPS 43.01 -6.21 -7.63 46.61 8.70 8.05 12.78 22.39%
EY 2.33 -16.09 -13.11 2.15 11.49 12.43 7.82 -18.25%
DY 7.69 0.00 11.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.41 0.49 0.73 1.31 1.30 1.22 -6.21%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 24/03/21 31/03/20 28/03/19 20/03/18 16/03/17 22/03/16 30/03/15 -
Price 0.395 0.15 0.22 0.315 0.595 0.61 0.485 -
P/RPS 0.64 0.62 0.58 0.65 0.74 0.92 0.94 -6.20%
P/EPS 52.27 -5.83 -7.63 38.64 8.22 8.76 13.78 24.85%
EY 1.91 -17.16 -13.11 2.59 12.17 11.41 7.26 -19.93%
DY 6.33 0.00 11.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.38 0.49 0.61 1.24 1.42 1.31 -4.23%

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