[M&A] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -26.18%
YoY- -76.63%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 271,011 246,174 223,689 219,666 224,857 225,133 213,662 17.22%
PBT 19,444 12,781 11,383 11,448 16,025 17,125 16,306 12.48%
Tax -2,376 -827 209 407 34 73 72 -
NP 17,068 11,954 11,592 11,855 16,059 17,198 16,378 2.79%
-
NP to SH 17,068 11,954 11,592 11,855 16,059 17,198 16,378 2.79%
-
Tax Rate 12.22% 6.47% -1.84% -3.56% -0.21% -0.43% -0.44% -
Total Cost 253,943 234,220 212,097 207,811 208,798 207,935 197,284 18.38%
-
Net Worth 180,546 172,369 169,041 160,500 164,240 160,091 157,824 9.40%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 180,546 172,369 169,041 160,500 164,240 160,091 157,824 9.40%
NOSH 273,555 273,602 272,647 267,500 273,734 271,342 272,111 0.35%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.30% 4.86% 5.18% 5.40% 7.14% 7.64% 7.67% -
ROE 9.45% 6.94% 6.86% 7.39% 9.78% 10.74% 10.38% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 99.07 89.98 82.04 82.12 82.14 82.97 78.52 16.81%
EPS 6.24 4.37 4.25 4.43 5.87 6.34 6.02 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.62 0.60 0.60 0.59 0.58 9.02%
Adjusted Per Share Value based on latest NOSH - 267,500
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.53 12.29 11.17 10.97 11.23 11.24 10.67 17.20%
EPS 0.85 0.60 0.58 0.59 0.80 0.86 0.82 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0861 0.0844 0.0801 0.082 0.0799 0.0788 9.37%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.72 0.60 0.605 0.60 0.675 0.70 0.77 -
P/RPS 0.73 0.67 0.74 0.73 0.82 0.84 0.98 -17.87%
P/EPS 11.54 13.73 14.23 13.54 11.51 11.04 12.79 -6.64%
EY 8.67 7.28 7.03 7.39 8.69 9.05 7.82 7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.98 1.00 1.13 1.19 1.33 -12.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 26/03/14 18/12/13 30/09/13 25/06/13 29/03/13 18/12/12 -
Price 1.21 0.645 0.555 0.62 0.635 0.68 0.70 -
P/RPS 1.22 0.72 0.68 0.76 0.77 0.82 0.89 23.47%
P/EPS 19.39 14.76 13.05 13.99 10.82 10.73 11.63 40.73%
EY 5.16 6.77 7.66 7.15 9.24 9.32 8.60 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.02 0.90 1.03 1.06 1.15 1.21 31.85%

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