[M&A] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -6.62%
YoY- -64.73%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 415,957 265,199 271,011 224,857 178,288 159,605 182,223 14.73%
PBT 51,378 25,268 19,444 16,025 44,858 -1,175 -19,337 -
Tax -11,212 -5,182 -2,376 34 673 149 -53 143.90%
NP 40,166 20,086 17,068 16,059 45,531 -1,026 -19,390 -
-
NP to SH 40,166 20,086 17,068 16,059 45,531 -1,026 -19,349 -
-
Tax Rate 21.82% 20.51% 12.22% -0.21% -1.50% - - -
Total Cost 375,791 245,113 253,943 208,798 132,757 160,631 201,613 10.92%
-
Net Worth 269,935 231,584 180,546 164,240 116,407 25,298 26,002 47.64%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 269,935 231,584 180,546 164,240 116,407 25,298 26,002 47.64%
NOSH 613,489 609,433 273,555 273,734 270,714 84,326 83,880 39.28%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.66% 7.57% 6.30% 7.14% 25.54% -0.64% -10.64% -
ROE 14.88% 8.67% 9.45% 9.78% 39.11% -4.06% -74.41% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 67.80 43.52 99.07 82.14 65.86 189.27 217.24 -17.62%
EPS 6.55 3.30 6.24 5.87 16.82 -1.22 -23.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.38 0.66 0.60 0.43 0.30 0.31 6.00%
Adjusted Per Share Value based on latest NOSH - 273,734
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 20.77 13.24 13.53 11.23 8.90 7.97 9.10 14.73%
EPS 2.01 1.00 0.85 0.80 2.27 -0.05 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.1156 0.0901 0.082 0.0581 0.0126 0.013 47.61%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.565 0.42 0.72 0.675 0.49 0.28 0.31 -
P/RPS 0.83 0.97 0.73 0.82 0.74 0.15 0.14 34.49%
P/EPS 8.63 12.74 11.54 11.51 2.91 -23.01 -1.34 -
EY 11.59 7.85 8.67 8.69 34.32 -4.35 -74.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.11 1.09 1.13 1.14 0.93 1.00 4.19%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 23/06/15 18/06/14 25/06/13 27/06/12 24/06/11 29/06/10 -
Price 0.565 0.405 1.21 0.635 0.49 0.27 0.26 -
P/RPS 0.83 0.93 1.22 0.77 0.74 0.14 0.12 37.99%
P/EPS 8.63 12.29 19.39 10.82 2.91 -22.19 -1.13 -
EY 11.59 8.14 5.16 9.24 34.32 -4.51 -88.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.07 1.83 1.06 1.14 0.90 0.84 7.26%

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