[M&A] YoY TTM Result on 31-Jan-2016 [#2]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 23.88%
YoY- 78.4%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 224,616 392,265 496,377 396,019 261,179 246,174 225,133 -0.03%
PBT -24,109 25,862 46,263 48,328 25,468 12,781 17,125 -
Tax -218 -10,630 -7,134 -10,843 -4,456 -827 73 -
NP -24,327 15,232 39,129 37,485 21,012 11,954 17,198 -
-
NP to SH -24,327 15,232 39,129 37,485 21,012 11,954 17,198 -
-
Tax Rate - 41.10% 15.42% 22.44% 17.50% 6.47% -0.43% -
Total Cost 248,943 377,033 457,248 358,534 240,167 234,220 207,935 3.04%
-
Net Worth 278,657 322,004 293,810 262,199 0 172,369 160,091 9.67%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 7,740 9,288 6,124 - - - - -
Div Payout % 0.00% 60.98% 15.65% - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 278,657 322,004 293,810 262,199 0 172,369 160,091 9.67%
NOSH 619,239 619,239 612,105 609,766 385,783 273,602 271,342 14.73%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -10.83% 3.88% 7.88% 9.47% 8.05% 4.86% 7.64% -
ROE -8.73% 4.73% 13.32% 14.30% 0.00% 6.94% 10.74% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 36.27 63.35 81.09 64.95 67.70 89.98 82.97 -12.87%
EPS -3.93 2.46 6.39 6.15 5.45 4.37 6.34 -
DPS 1.25 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.52 0.48 0.43 0.00 0.63 0.59 -4.41%
Adjusted Per Share Value based on latest NOSH - 609,766
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 11.21 19.58 24.78 19.77 13.04 12.29 11.24 -0.04%
EPS -1.21 0.76 1.95 1.87 1.05 0.60 0.86 -
DPS 0.39 0.46 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.1391 0.1608 0.1467 0.1309 0.00 0.0861 0.0799 9.67%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.22 0.38 0.63 0.56 0.45 0.60 0.70 -
P/RPS 0.61 0.60 0.78 0.86 0.66 0.67 0.84 -5.19%
P/EPS -5.60 15.45 9.86 9.11 8.26 13.73 11.04 -
EY -17.86 6.47 10.15 10.98 12.10 7.28 9.05 -
DY 5.68 3.95 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.73 1.31 1.30 0.00 0.95 1.19 -13.74%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 20/03/18 16/03/17 22/03/16 30/03/15 26/03/14 29/03/13 -
Price 0.22 0.315 0.595 0.61 0.485 0.645 0.68 -
P/RPS 0.61 0.50 0.73 0.94 0.72 0.72 0.82 -4.80%
P/EPS -5.60 12.81 9.31 9.92 8.90 14.76 10.73 -
EY -17.86 7.81 10.74 10.08 11.23 6.77 9.32 -
DY 5.68 4.76 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 1.24 1.42 0.00 1.02 1.15 -13.24%

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