[M&A] YoY Annualized Quarter Result on 31-Oct-2014 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -5.02%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 340,276 538,456 379,696 240,156 248,376 232,284 171,916 12.04%
PBT 37,344 52,996 52,096 22,112 19,348 19,608 156,960 -21.26%
Tax -12,224 -6,192 -8,784 -1,504 -808 -16 -8 239.00%
NP 25,120 46,804 43,312 20,608 18,540 19,592 156,952 -26.29%
-
NP to SH 25,120 46,804 43,312 20,608 18,540 19,592 156,952 -26.29%
-
Tax Rate 32.73% 11.68% 16.86% 6.80% 4.18% 0.08% 0.01% -
Total Cost 315,156 491,652 336,384 219,548 229,836 212,692 14,964 66.10%
-
Net Worth 328,196 294,056 250,818 218,660 169,041 157,824 47,045 38.18%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 328,196 294,056 250,818 218,660 169,041 157,824 47,045 38.18%
NOSH 619,239 612,617 611,751 299,534 272,647 272,111 90,472 37.75%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.38% 8.69% 11.41% 8.58% 7.46% 8.43% 91.30% -
ROE 7.65% 15.92% 17.27% 9.42% 10.97% 12.41% 333.62% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 54.95 87.89 62.07 80.18 91.10 85.36 190.02 -18.66%
EPS 4.04 7.64 7.08 6.88 6.80 7.20 173.48 -46.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.48 0.41 0.73 0.62 0.58 0.52 0.31%
Adjusted Per Share Value based on latest NOSH - 299,534
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 16.99 26.88 18.96 11.99 12.40 11.60 8.58 12.04%
EPS 1.25 2.34 2.16 1.03 0.93 0.98 7.84 -26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1468 0.1252 0.1092 0.0844 0.0788 0.0235 38.18%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.455 0.525 0.485 1.09 0.605 0.77 0.43 -
P/RPS 0.83 0.60 0.78 1.36 0.66 0.90 0.23 23.82%
P/EPS 11.22 6.87 6.85 15.84 8.90 10.69 0.25 88.40%
EY 8.92 14.55 14.60 6.31 11.24 9.35 403.44 -46.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.18 1.49 0.98 1.33 0.83 0.59%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 14/12/16 16/12/15 09/12/14 18/12/13 18/12/12 09/12/11 -
Price 0.405 0.52 0.575 0.465 0.555 0.70 0.69 -
P/RPS 0.74 0.59 0.93 0.58 0.61 0.82 0.36 12.74%
P/EPS 9.98 6.81 8.12 6.76 8.16 9.72 0.40 70.85%
EY 10.02 14.69 12.31 14.80 12.25 10.29 251.42 -41.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.08 1.40 0.64 0.90 1.21 1.33 -8.89%

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