[M&A] YoY TTM Result on 31-Jan-2015 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -5.42%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 392,265 496,377 396,019 261,179 246,174 225,133 163,307 15.71%
PBT 25,862 46,263 48,328 25,468 12,781 17,125 40,570 -7.22%
Tax -10,630 -7,134 -10,843 -4,456 -827 73 673 -
NP 15,232 39,129 37,485 21,012 11,954 17,198 41,243 -15.28%
-
NP to SH 15,232 39,129 37,485 21,012 11,954 17,198 41,243 -15.28%
-
Tax Rate 41.10% 15.42% 22.44% 17.50% 6.47% -0.43% -1.66% -
Total Cost 377,033 457,248 358,534 240,167 234,220 207,935 122,064 20.65%
-
Net Worth 322,004 293,810 262,199 0 172,369 160,091 102,549 20.98%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 9,288 6,124 - - - - - -
Div Payout % 60.98% 15.65% - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 322,004 293,810 262,199 0 172,369 160,091 102,549 20.98%
NOSH 619,239 612,105 609,766 385,783 273,602 271,342 244,166 16.76%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 3.88% 7.88% 9.47% 8.05% 4.86% 7.64% 25.25% -
ROE 4.73% 13.32% 14.30% 0.00% 6.94% 10.74% 40.22% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 63.35 81.09 64.95 67.70 89.98 82.97 66.88 -0.89%
EPS 2.46 6.39 6.15 5.45 4.37 6.34 16.89 -27.44%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.43 0.00 0.63 0.59 0.42 3.62%
Adjusted Per Share Value based on latest NOSH - 385,783
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 19.58 24.78 19.77 13.04 12.29 11.24 8.15 15.71%
EPS 0.76 1.95 1.87 1.05 0.60 0.86 2.06 -15.29%
DPS 0.46 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.1467 0.1309 0.00 0.0861 0.0799 0.0512 20.99%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.38 0.63 0.56 0.45 0.60 0.70 0.56 -
P/RPS 0.60 0.78 0.86 0.66 0.67 0.84 0.84 -5.44%
P/EPS 15.45 9.86 9.11 8.26 13.73 11.04 3.32 29.18%
EY 6.47 10.15 10.98 12.10 7.28 9.05 30.16 -22.61%
DY 3.95 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.31 1.30 0.00 0.95 1.19 1.33 -9.50%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 20/03/18 16/03/17 22/03/16 30/03/15 26/03/14 29/03/13 28/03/12 -
Price 0.315 0.595 0.61 0.485 0.645 0.68 0.49 -
P/RPS 0.50 0.73 0.94 0.72 0.72 0.82 0.73 -6.10%
P/EPS 12.81 9.31 9.92 8.90 14.76 10.73 2.90 28.06%
EY 7.81 10.74 10.08 11.23 6.77 9.32 34.47 -21.90%
DY 4.76 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.24 1.42 0.00 1.02 1.15 1.17 -10.27%

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