[M&A] YoY Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 81.7%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 362,490 301,053 201,336 213,267 161,922 135,635 113,475 21.33%
PBT 36,808 37,625 17,513 19,261 11,264 45,883 -1,926 -
Tax -6,358 -7,229 -2,698 -2,835 -51 -11 37 -
NP 30,450 30,396 14,815 16,426 11,213 45,872 -1,889 -
-
NP to SH 30,450 30,396 14,815 16,426 11,213 45,872 -1,889 -
-
Tax Rate 17.27% 19.21% 15.41% 14.72% 0.45% 0.02% - -
Total Cost 332,040 270,657 186,521 196,841 150,709 89,763 115,364 19.24%
-
Net Worth 306,955 269,099 174,835 180,385 163,296 87,317 25,186 51.64%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 306,955 269,099 174,835 180,385 163,296 87,317 25,186 51.64%
NOSH 613,911 611,589 460,093 273,311 272,160 203,063 83,955 39.27%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 8.40% 10.10% 7.36% 7.70% 6.92% 33.82% -1.66% -
ROE 9.92% 11.30% 8.47% 9.11% 6.87% 52.53% -7.50% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 59.05 49.22 43.76 78.03 59.50 66.79 135.16 -12.88%
EPS 4.96 4.97 3.22 6.01 4.12 22.59 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.44 0.38 0.66 0.60 0.43 0.30 8.87%
Adjusted Per Share Value based on latest NOSH - 273,555
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 18.10 15.03 10.05 10.65 8.08 6.77 5.67 21.32%
EPS 1.52 1.52 0.74 0.82 0.56 2.29 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1343 0.0873 0.0901 0.0815 0.0436 0.0126 51.58%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.595 0.565 0.42 0.72 0.675 0.49 0.28 -
P/RPS 1.01 1.15 0.96 0.92 1.13 0.73 0.21 29.89%
P/EPS 12.00 11.37 13.04 11.98 16.38 2.17 -12.44 -
EY 8.34 8.80 7.67 8.35 6.10 46.10 -8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.28 1.11 1.09 1.13 1.14 0.93 4.19%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 24/06/11 -
Price 0.54 0.565 0.405 1.21 0.635 0.49 0.27 -
P/RPS 0.91 1.15 0.93 1.55 1.07 0.73 0.20 28.69%
P/EPS 10.89 11.37 12.58 20.13 15.41 2.17 -12.00 -
EY 9.19 8.80 7.95 4.97 6.49 46.10 -8.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.28 1.07 1.83 1.06 1.14 0.90 3.08%

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