[M&A] YoY Annualized Quarter Result on 31-Jul-2018 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -23.92%
YoY- -136.9%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 314,155 115,172 243,736 255,763 517,892 453,221 316,240 -0.11%
PBT 9,687 -20,111 -52,902 -6,565 44,476 47,366 31,265 -17.72%
Tax -2,545 658 7,779 -6,305 -9,600 -9,149 -6,680 -14.84%
NP 7,142 -19,453 -45,123 -12,870 34,876 38,217 24,585 -18.60%
-
NP to SH 4,229 -19,882 -45,123 -12,870 34,876 38,217 24,585 -25.40%
-
Tax Rate 26.27% - - - 21.58% 19.32% 21.37% -
Total Cost 307,013 134,625 288,859 268,633 483,016 415,004 291,655 0.85%
-
Net Worth 216,171 215,236 247,695 297,234 322,000 281,410 199,129 1.37%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 7,110 - 7,740 - 9,288 6,117 - -
Div Payout % 168.15% - 0.00% - 26.63% 16.01% - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 216,171 215,236 247,695 297,234 322,000 281,410 199,129 1.37%
NOSH 574,109 619,239 619,239 619,239 619,239 611,761 497,824 2.40%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 2.27% -16.89% -18.51% -5.03% 6.73% 8.43% 7.77% -
ROE 1.96% -9.24% -18.22% -4.33% 10.83% 13.58% 12.35% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 55.22 20.33 39.36 41.30 83.63 74.08 63.52 -2.30%
EPS 0.75 -3.41 -7.29 -1.25 5.67 6.25 4.04 -24.45%
DPS 1.25 0.00 1.25 0.00 1.50 1.00 0.00 -
NAPS 0.38 0.38 0.40 0.48 0.52 0.46 0.40 -0.85%
Adjusted Per Share Value based on latest NOSH - 619,239
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 15.68 5.75 12.17 12.77 25.86 22.63 15.79 -0.11%
EPS 0.21 -0.99 -2.25 -0.64 1.74 1.91 1.23 -25.49%
DPS 0.36 0.00 0.39 0.00 0.46 0.31 0.00 -
NAPS 0.1079 0.1075 0.1237 0.1484 0.1608 0.1405 0.0994 1.37%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.39 0.13 0.195 0.30 0.50 0.56 0.52 -
P/RPS 0.71 0.64 0.50 0.73 0.60 0.76 0.82 -2.36%
P/EPS 52.46 -3.70 -2.68 -14.43 8.88 8.96 10.53 30.65%
EY 1.91 -27.00 -37.37 -6.93 11.26 11.16 9.50 -23.44%
DY 3.21 0.00 6.41 0.00 3.00 1.79 0.00 -
P/NAPS 1.03 0.34 0.49 0.63 0.96 1.22 1.30 -3.80%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 28/09/21 24/09/20 25/09/19 26/09/18 28/09/17 30/09/16 25/09/15 -
Price 0.44 0.20 0.185 0.27 0.48 0.545 0.445 -
P/RPS 0.80 0.98 0.47 0.65 0.57 0.74 0.70 2.24%
P/EPS 59.19 -5.70 -2.54 -12.99 8.52 8.72 9.01 36.81%
EY 1.69 -17.55 -39.39 -7.70 11.73 11.46 11.10 -26.90%
DY 2.84 0.00 6.76 0.00 3.13 1.83 0.00 -
P/NAPS 1.16 0.53 0.46 0.56 0.92 1.18 1.11 0.73%

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