[M&A] YoY Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -2.48%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 490,940 404,630 245,070 276,972 223,956 170,830 156,472 20.97%
PBT 49,388 51,596 17,470 20,564 17,898 84,936 -2,106 -
Tax -5,054 -9,086 -760 -2,484 -16 -14 82 -
NP 44,334 42,510 16,710 18,080 17,882 84,922 -2,024 -
-
NP to SH 44,334 42,510 16,710 18,080 17,882 84,922 -2,024 -
-
Tax Rate 10.23% 17.61% 4.35% 12.08% 0.09% 0.02% - -
Total Cost 446,606 362,120 228,360 258,892 206,074 85,908 158,496 18.82%
-
Net Worth 293,927 262,633 175,644 172,060 160,340 71,363 26,143 49.61%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 293,927 262,633 175,644 172,060 160,340 71,363 26,143 49.61%
NOSH 612,348 610,775 474,715 273,111 271,762 169,911 84,333 39.11%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 9.03% 10.51% 6.82% 6.53% 7.98% 49.71% -1.29% -
ROE 15.08% 16.19% 9.51% 10.51% 11.15% 119.00% -7.74% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 80.17 66.25 51.62 101.41 82.41 100.54 185.54 -13.04%
EPS 7.24 6.96 3.52 6.62 6.58 49.98 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.43 0.37 0.63 0.59 0.42 0.31 7.55%
Adjusted Per Share Value based on latest NOSH - 273,602
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 24.51 20.20 12.24 13.83 11.18 8.53 7.81 20.97%
EPS 2.21 2.12 0.83 0.90 0.89 4.24 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1311 0.0877 0.0859 0.08 0.0356 0.0131 49.52%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.63 0.56 0.45 0.60 0.70 0.56 0.25 -
P/RPS 0.79 0.85 0.87 0.59 0.85 0.56 0.13 35.05%
P/EPS 8.70 8.05 12.78 9.06 10.64 1.12 -10.42 -
EY 11.49 12.43 7.82 11.03 9.40 89.25 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.30 1.22 0.95 1.19 1.33 0.81 8.33%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 16/03/17 22/03/16 30/03/15 26/03/14 29/03/13 28/03/12 31/03/11 -
Price 0.595 0.61 0.485 0.645 0.68 0.49 0.28 -
P/RPS 0.74 0.92 0.94 0.64 0.83 0.49 0.15 30.44%
P/EPS 8.22 8.76 13.78 9.74 10.33 0.98 -11.67 -
EY 12.17 11.41 7.26 10.26 9.68 102.00 -8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.42 1.31 1.02 1.15 1.17 0.90 5.48%

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