[M&A] YoY Annualized Quarter Result on 31-Jul-2015 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 24.46%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 255,763 517,892 453,221 316,240 277,129 219,666 198,570 4.30%
PBT -6,565 44,476 47,366 31,265 27,016 11,448 50,644 -
Tax -6,305 -9,600 -9,149 -6,680 -5,318 407 74 -
NP -12,870 34,876 38,217 24,585 21,698 11,855 50,718 -
-
NP to SH -12,870 34,876 38,217 24,585 21,698 11,855 50,718 -
-
Tax Rate - 21.58% 19.32% 21.37% 19.68% -3.56% -0.15% -
Total Cost 268,633 483,016 415,004 291,655 255,431 207,811 147,852 10.45%
-
Net Worth 297,234 322,000 281,410 199,129 186,179 163,517 121,052 16.14%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - 9,288 6,117 - - - - -
Div Payout % - 26.63% 16.01% - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 297,234 322,000 281,410 199,129 186,179 163,517 121,052 16.14%
NOSH 619,239 619,239 611,761 497,824 273,793 272,528 220,095 18.80%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -5.03% 6.73% 8.43% 7.77% 7.83% 5.40% 25.54% -
ROE -4.33% 10.83% 13.58% 12.35% 11.65% 7.25% 41.90% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 41.30 83.63 74.08 63.52 101.22 80.60 90.22 -12.20%
EPS -1.25 5.67 6.25 4.04 7.93 4.35 23.04 -
DPS 0.00 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.52 0.46 0.40 0.68 0.60 0.55 -2.24%
Adjusted Per Share Value based on latest NOSH - 610,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.77 25.86 22.63 15.79 13.84 10.97 9.91 4.31%
EPS -0.64 1.74 1.91 1.23 1.08 0.59 2.53 -
DPS 0.00 0.46 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1608 0.1405 0.0994 0.093 0.0816 0.0604 16.15%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.30 0.50 0.56 0.52 1.18 0.60 0.45 -
P/RPS 0.73 0.60 0.76 0.82 1.17 0.74 0.50 6.50%
P/EPS -14.43 8.88 8.96 10.53 14.89 13.79 1.95 -
EY -6.93 11.26 11.16 9.50 6.72 7.25 51.21 -
DY 0.00 3.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.96 1.22 1.30 1.74 1.00 0.82 -4.29%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 28/09/17 30/09/16 25/09/15 30/09/14 30/09/13 26/09/12 -
Price 0.27 0.48 0.545 0.445 1.16 0.62 0.76 -
P/RPS 0.65 0.57 0.74 0.70 1.15 0.77 0.84 -4.18%
P/EPS -12.99 8.52 8.72 9.01 14.64 14.25 3.30 -
EY -7.70 11.73 11.46 11.10 6.83 7.02 30.32 -
DY 0.00 3.13 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.92 1.18 1.11 1.71 1.03 1.38 -13.95%

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