[M&A] YoY Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -7.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Revenue 63,630 19,930 0 77,818 350,712 148,778 235,616 -23.37%
PBT 26,936 -5,450 0 2,982 11,646 -15,942 -17,866 -
Tax -7,318 -520 0 -50,626 -3,544 0 0 -
NP 19,618 -5,970 0 -47,644 8,102 -15,942 -17,866 -
-
NP to SH 19,520 -6,180 0 -49,270 4,262 -15,942 -17,866 -
-
Tax Rate 27.17% - - 1,697.72% 30.43% - - -
Total Cost 44,012 25,900 0 125,462 342,610 164,720 253,482 -29.95%
-
Net Worth 399,744 182,039 0 187,728 219,961 241,503 278,657 7.61%
Dividend
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Div - - - - 14,100 - 15,480 -
Div Payout % - - - - 330.83% - 0.00% -
Equity
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Net Worth 399,744 182,039 0 187,728 219,961 241,503 278,657 7.61%
NOSH 2,003,000 574,109 568,873 574,109 619,239 619,239 619,239 26.96%
Ratio Analysis
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
NP Margin 30.83% -29.95% 0.00% -61.22% 2.31% -10.72% -7.58% -
ROE 4.88% -3.39% 0.00% -26.25% 1.94% -6.60% -6.41% -
Per Share
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
RPS 3.18 3.50 0.00 13.68 62.18 24.03 38.05 -39.63%
EPS 0.98 -1.08 0.00 -8.66 0.76 -2.58 -2.88 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 2.50 -
NAPS 0.20 0.32 0.00 0.33 0.39 0.39 0.45 -15.20%
Adjusted Per Share Value based on latest NOSH - 2,003,000
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
RPS 3.18 1.00 0.00 3.89 17.51 7.43 11.76 -23.35%
EPS 0.97 -0.31 0.00 -2.46 0.21 -0.80 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.77 -
NAPS 0.1996 0.0909 0.00 0.0937 0.1098 0.1206 0.1391 7.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Date 29/12/23 31/01/23 30/12/22 31/01/22 29/01/21 31/01/20 31/01/19 -
Price 0.34 0.38 0.375 0.29 0.325 0.16 0.22 -
P/RPS 10.68 10.85 0.00 2.12 0.52 0.67 0.58 80.82%
P/EPS 34.81 -34.98 0.00 -3.35 43.01 -6.21 -7.63 -
EY 2.87 -2.86 0.00 -29.87 2.33 -16.09 -13.11 -
DY 0.00 0.00 0.00 0.00 7.69 0.00 11.36 -
P/NAPS 1.70 1.19 0.00 0.88 0.83 0.41 0.49 28.78%
Price Multiplier on Announcement Date
31/12/23 31/01/23 31/12/22 31/01/22 31/01/21 31/01/20 31/01/19 CAGR
Date 23/02/24 28/03/23 - 24/03/22 24/03/21 31/03/20 28/03/19 -
Price 0.395 0.39 0.00 0.285 0.395 0.15 0.22 -
P/RPS 12.41 11.13 0.00 2.08 0.64 0.62 0.58 86.42%
P/EPS 40.45 -35.90 0.00 -3.29 52.27 -5.83 -7.63 -
EY 2.47 -2.79 0.00 -30.39 1.91 -17.16 -13.11 -
DY 0.00 0.00 0.00 0.00 6.33 0.00 11.36 -
P/NAPS 1.98 1.22 0.00 0.86 1.01 0.38 0.49 32.83%

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