[M&A] YoY Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
Revenue 57,749 40,869 76,494 0 314,155 115,172 243,736 -25.37%
PBT 27,604 16,739 -2,093 0 9,687 -20,111 -52,902 -
Tax -7,245 -4,627 -25,309 0 -2,545 658 7,779 -
NP 20,359 12,112 -27,402 0 7,142 -19,453 -45,123 -
-
NP to SH 20,448 12,203 -28,116 0 4,229 -19,882 -45,123 -
-
Tax Rate 26.25% 27.64% - - 26.27% - - -
Total Cost 37,390 28,757 103,896 0 307,013 134,625 288,859 -33.99%
-
Net Worth 419,732 234,805 187,728 108,085 216,171 215,236 247,695 11.31%
Dividend
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
Div - - - - 7,110 - 7,740 -
Div Payout % - - - - 168.15% - 0.00% -
Equity
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
Net Worth 419,732 234,805 187,728 108,085 216,171 215,236 247,695 11.31%
NOSH 2,003,000 861,163 574,109 568,873 574,109 619,239 619,239 26.94%
Ratio Analysis
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
NP Margin 35.25% 29.64% -35.82% 0.00% 2.27% -16.89% -18.51% -
ROE 4.87% 5.20% -14.98% 0.00% 1.96% -9.24% -18.22% -
Per Share
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
RPS 2.89 3.48 13.45 0.00 55.22 20.33 39.36 -41.18%
EPS 1.02 1.04 -0.72 0.00 0.75 -3.41 -7.29 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 1.25 -
NAPS 0.21 0.20 0.33 0.19 0.38 0.38 0.40 -12.27%
Adjusted Per Share Value based on latest NOSH - 568,873
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
RPS 2.88 2.04 3.82 0.00 15.68 5.75 12.17 -25.38%
EPS 1.02 0.61 -1.40 0.00 0.21 -0.99 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.39 -
NAPS 0.2096 0.1172 0.0937 0.054 0.1079 0.1075 0.1237 11.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
Date 28/06/24 30/06/23 29/07/22 30/06/22 30/07/21 30/07/20 31/07/19 -
Price 0.37 0.26 0.245 0.26 0.39 0.13 0.195 -
P/RPS 12.81 7.47 1.82 0.00 0.71 0.64 0.50 93.31%
P/EPS 36.17 25.01 -4.96 0.00 52.46 -3.70 -2.68 -
EY 2.77 4.00 -20.17 0.00 1.91 -27.00 -37.37 -
DY 0.00 0.00 0.00 0.00 3.21 0.00 6.41 -
P/NAPS 1.76 1.30 0.74 1.37 1.03 0.34 0.49 29.67%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/07/22 30/06/22 31/07/21 31/07/20 31/07/19 CAGR
Date 21/08/24 28/08/23 27/09/22 - 28/09/21 24/09/20 25/09/19 -
Price 0.31 0.325 0.275 0.00 0.44 0.20 0.185 -
P/RPS 10.73 9.34 2.05 0.00 0.80 0.98 0.47 88.83%
P/EPS 30.30 31.27 -5.56 0.00 59.19 -5.70 -2.54 -
EY 3.30 3.20 -17.97 0.00 1.69 -17.55 -39.39 -
DY 0.00 0.00 0.00 0.00 2.84 0.00 6.76 -
P/NAPS 1.48 1.62 0.83 0.00 1.16 0.53 0.46 26.80%

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