[M&A] YoY TTM Result on 31-Jul-2013 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -26.18%
YoY- -76.63%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 453,221 316,241 277,129 219,666 198,570 156,128 172,421 17.45%
PBT 47,367 31,265 27,015 11,448 50,644 -2,951 -8,188 -
Tax -9,150 -6,681 -5,317 407 74 721 294 -
NP 38,217 24,584 21,698 11,855 50,718 -2,230 -7,894 -
-
NP to SH 38,217 24,584 21,698 11,855 50,718 -2,230 -7,836 -
-
Tax Rate 19.32% 21.37% 19.68% -3.56% -0.15% - - -
Total Cost 415,004 291,657 255,431 207,811 147,852 158,358 180,315 14.88%
-
Net Worth 281,706 244,000 187,191 160,500 149,125 25,500 26,887 47.87%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 6,124 - - - - - - -
Div Payout % 16.02% - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 281,706 244,000 187,191 160,500 149,125 25,500 26,887 47.87%
NOSH 612,405 610,000 275,282 267,500 271,136 84,999 84,024 39.20%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 8.43% 7.77% 7.83% 5.40% 25.54% -1.43% -4.58% -
ROE 13.57% 10.08% 11.59% 7.39% 34.01% -8.75% -29.14% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 74.01 51.84 100.67 82.12 73.24 183.68 205.20 -15.61%
EPS 6.24 4.03 7.88 4.43 18.71 -2.62 -9.33 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.40 0.68 0.60 0.55 0.30 0.32 6.22%
Adjusted Per Share Value based on latest NOSH - 267,500
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 22.63 15.79 13.84 10.97 9.91 7.79 8.61 17.45%
EPS 1.91 1.23 1.08 0.59 2.53 -0.11 -0.39 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1218 0.0935 0.0801 0.0745 0.0127 0.0134 47.90%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.56 0.52 1.18 0.60 0.45 0.32 0.29 -
P/RPS 0.76 1.00 1.17 0.73 0.61 0.17 0.14 32.53%
P/EPS 8.97 12.90 14.97 13.54 2.41 -12.20 -3.11 -
EY 11.14 7.75 6.68 7.39 41.57 -8.20 -32.16 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.30 1.74 1.00 0.82 1.07 0.91 5.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 25/09/15 30/09/14 30/09/13 26/09/12 30/09/11 29/09/10 -
Price 0.545 0.445 1.16 0.62 0.76 0.25 0.29 -
P/RPS 0.74 0.86 1.15 0.76 1.04 0.14 0.14 31.94%
P/EPS 8.73 11.04 14.72 13.99 4.06 -9.53 -3.11 -
EY 11.45 9.06 6.79 7.15 24.61 -10.49 -32.16 -
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.11 1.71 1.03 1.38 0.83 0.91 4.42%

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