[M&A] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 25.73%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 362,490 245,470 134,614 453,221 301,053 202,315 94,924 144.51%
PBT 36,808 24,694 13,249 47,366 37,625 25,798 13,024 100.02%
Tax -6,358 -2,527 -1,548 -9,149 -7,229 -4,543 -2,196 103.27%
NP 30,450 22,167 11,701 38,217 30,396 21,255 10,828 99.35%
-
NP to SH 30,450 22,167 11,701 38,217 30,396 21,255 10,828 99.35%
-
Tax Rate 17.27% 10.23% 11.68% 19.32% 19.21% 17.61% 16.86% -
Total Cost 332,040 223,303 122,913 415,004 270,657 181,060 84,096 150.01%
-
Net Worth 306,955 293,927 294,056 281,410 269,099 262,633 250,818 14.42%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - 6,117 - - - -
Div Payout % - - - 16.01% - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 306,955 293,927 294,056 281,410 269,099 262,633 250,818 14.42%
NOSH 613,911 612,348 612,617 611,761 611,589 610,775 611,751 0.23%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 8.40% 9.03% 8.69% 8.43% 10.10% 10.51% 11.41% -
ROE 9.92% 7.54% 3.98% 13.58% 11.30% 8.09% 4.32% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 59.05 40.09 21.97 74.08 49.22 33.12 15.52 143.91%
EPS 4.96 3.62 1.91 6.25 4.97 3.48 1.77 98.88%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.48 0.46 0.44 0.43 0.41 14.15%
Adjusted Per Share Value based on latest NOSH - 612,405
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 18.10 12.26 6.72 22.63 15.03 10.10 4.74 144.50%
EPS 1.52 1.11 0.58 1.91 1.52 1.06 0.54 99.48%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.1532 0.1467 0.1468 0.1405 0.1343 0.1311 0.1252 14.41%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.595 0.63 0.525 0.56 0.565 0.56 0.485 -
P/RPS 1.01 1.57 2.39 0.76 1.15 1.69 3.13 -52.98%
P/EPS 12.00 17.40 27.49 8.96 11.37 16.09 27.40 -42.35%
EY 8.34 5.75 3.64 11.16 8.80 6.21 3.65 73.56%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 1.19 1.31 1.09 1.22 1.28 1.30 1.18 0.56%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 16/03/17 14/12/16 30/09/16 21/06/16 22/03/16 16/12/15 -
Price 0.54 0.595 0.52 0.545 0.565 0.61 0.575 -
P/RPS 0.91 1.48 2.37 0.74 1.15 1.84 3.71 -60.84%
P/EPS 10.89 16.44 27.23 8.72 11.37 17.53 32.49 -51.77%
EY 9.19 6.08 3.67 11.46 8.80 5.70 3.08 107.39%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.08 1.24 1.08 1.18 1.28 1.42 1.40 -15.90%

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