[M&A] YoY TTM Result on 30-Apr-2015 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -4.41%
YoY- 17.68%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 362,212 496,810 415,957 265,199 271,011 224,857 178,288 12.53%
PBT 8,073 46,424 51,378 25,268 19,444 16,025 44,858 -24.85%
Tax -11,436 -7,829 -11,212 -5,182 -2,376 34 673 -
NP -3,363 38,595 40,166 20,086 17,068 16,059 45,531 -
-
NP to SH -3,363 38,595 40,166 20,086 17,068 16,059 45,531 -
-
Tax Rate 141.66% 16.86% 21.82% 20.51% 12.22% -0.21% -1.50% -
Total Cost 365,575 458,215 375,791 245,113 253,943 208,798 132,757 18.38%
-
Net Worth 303,427 309,029 269,935 231,584 180,546 164,240 116,407 17.30%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 9,288 6,124 - - - - - -
Div Payout % 0.00% 15.87% - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 303,427 309,029 269,935 231,584 180,546 164,240 116,407 17.30%
NOSH 619,239 618,059 613,489 609,433 273,555 273,734 270,714 14.77%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -0.93% 7.77% 9.66% 7.57% 6.30% 7.14% 25.54% -
ROE -1.11% 12.49% 14.88% 8.67% 9.45% 9.78% 39.11% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 58.49 80.38 67.80 43.52 99.07 82.14 65.86 -1.95%
EPS -0.54 6.24 6.55 3.30 6.24 5.87 16.82 -
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.44 0.38 0.66 0.60 0.43 2.19%
Adjusted Per Share Value based on latest NOSH - 609,433
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 18.08 24.80 20.77 13.24 13.53 11.23 8.90 12.53%
EPS -0.17 1.93 2.01 1.00 0.85 0.80 2.27 -
DPS 0.46 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1543 0.1348 0.1156 0.0901 0.082 0.0581 17.31%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.285 0.595 0.565 0.42 0.72 0.675 0.49 -
P/RPS 0.49 0.74 0.83 0.97 0.73 0.82 0.74 -6.63%
P/EPS -52.48 9.53 8.63 12.74 11.54 11.51 2.91 -
EY -1.91 10.50 11.59 7.85 8.67 8.69 34.32 -
DY 5.26 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.19 1.28 1.11 1.09 1.13 1.14 -10.64%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 22/06/17 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 -
Price 0.29 0.54 0.565 0.405 1.21 0.635 0.49 -
P/RPS 0.50 0.67 0.83 0.93 1.22 0.77 0.74 -6.32%
P/EPS -53.40 8.65 8.63 12.29 19.39 10.82 2.91 -
EY -1.87 11.56 11.59 8.14 5.16 9.24 34.32 -
DY 5.17 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.08 1.28 1.07 1.83 1.06 1.14 -10.39%

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