[M&A] YoY Annualized Quarter Result on 30-Apr-2018 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -305.73%
YoY- -125.58%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 382,837 117,836 231,405 275,746 483,320 401,404 268,448 6.08%
PBT 12,478 -18,304 -19,606 540 49,077 50,166 23,350 -9.90%
Tax -2,309 0 2 -10,925 -8,477 -9,638 -3,597 -7.11%
NP 10,169 -18,304 -19,604 -10,385 40,600 40,528 19,753 -10.46%
-
NP to SH 6,545 -18,304 -19,604 -10,385 40,600 40,528 19,753 -16.80%
-
Tax Rate 18.50% - - 2,023.15% 17.27% 19.21% 15.40% -
Total Cost 372,668 136,140 251,009 286,131 442,720 360,876 248,694 6.96%
-
Net Worth 214,948 227,868 278,657 303,427 306,955 269,099 174,835 3.49%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 9,427 - 10,320 - - - - -
Div Payout % 144.03% - 0.00% - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 214,948 227,868 278,657 303,427 306,955 269,099 174,835 3.49%
NOSH 574,109 619,239 619,239 619,239 613,911 611,589 460,093 3.75%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 2.66% -15.53% -8.47% -3.77% 8.40% 10.10% 7.36% -
ROE 3.05% -8.03% -7.04% -3.42% 13.23% 15.06% 11.30% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 67.68 20.17 37.37 44.53 78.73 65.63 58.35 2.50%
EPS 1.16 -3.08 -3.16 -0.61 6.61 6.63 4.29 -19.56%
DPS 1.67 0.00 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.45 0.49 0.50 0.44 0.38 0.00%
Adjusted Per Share Value based on latest NOSH - 619,239
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 19.11 5.88 11.55 13.77 24.13 20.04 13.40 6.08%
EPS 0.33 -0.91 -0.98 -0.52 2.03 2.02 0.99 -16.71%
DPS 0.47 0.00 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1138 0.1391 0.1515 0.1532 0.1343 0.0873 3.49%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.41 0.155 0.22 0.285 0.595 0.565 0.42 -
P/RPS 0.61 0.77 0.59 0.64 0.76 0.86 0.72 -2.72%
P/EPS 35.43 -4.95 -6.95 -16.99 9.00 8.53 9.78 23.90%
EY 2.82 -20.21 -14.39 -5.88 11.11 11.73 10.22 -19.29%
DY 4.07 0.00 7.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.40 0.49 0.58 1.19 1.28 1.11 -0.45%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 25/06/20 26/06/19 27/06/18 22/06/17 21/06/16 23/06/15 -
Price 0.40 0.13 0.20 0.29 0.54 0.565 0.405 -
P/RPS 0.59 0.64 0.54 0.65 0.69 0.86 0.69 -2.57%
P/EPS 34.57 -4.15 -6.32 -17.29 8.17 8.53 9.43 24.14%
EY 2.89 -24.10 -15.83 -5.78 12.25 11.73 10.60 -19.45%
DY 4.17 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.33 0.44 0.59 1.08 1.28 1.07 -0.31%

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