[M&A] YoY TTM Result on 31-Jul-2016 [#4]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- -4.85%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 243,737 255,763 517,892 453,221 316,241 277,129 219,666 1.74%
PBT -52,901 -6,565 44,476 47,367 31,265 27,015 11,448 -
Tax 7,778 -6,305 -9,600 -9,150 -6,681 -5,317 407 63.47%
NP -45,123 -12,870 34,876 38,217 24,584 21,698 11,855 -
-
NP to SH -45,123 -12,870 34,876 38,217 24,584 21,698 11,855 -
-
Tax Rate - - 21.58% 19.32% 21.37% 19.68% -3.56% -
Total Cost 288,860 268,633 483,016 415,004 291,657 255,431 207,811 5.63%
-
Net Worth 247,695 297,234 322,000 281,706 244,000 187,191 160,500 7.49%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 7,740 - 9,288 6,124 - - - -
Div Payout % 0.00% - 26.63% 16.02% - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 247,695 297,234 322,000 281,706 244,000 187,191 160,500 7.49%
NOSH 619,239 619,239 619,239 612,405 610,000 275,282 267,500 15.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -18.51% -5.03% 6.73% 8.43% 7.77% 7.83% 5.40% -
ROE -18.22% -4.33% 10.83% 13.57% 10.08% 11.59% 7.39% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 39.36 41.30 83.63 74.01 51.84 100.67 82.12 -11.53%
EPS -7.29 -2.08 5.63 6.24 4.03 7.88 4.43 -
DPS 1.25 0.00 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.40 0.48 0.52 0.46 0.40 0.68 0.60 -6.53%
Adjusted Per Share Value based on latest NOSH - 612,405
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 12.17 12.77 25.86 22.63 15.79 13.84 10.97 1.74%
EPS -2.25 -0.64 1.74 1.91 1.23 1.08 0.59 -
DPS 0.39 0.00 0.46 0.31 0.00 0.00 0.00 -
NAPS 0.1237 0.1484 0.1608 0.1406 0.1218 0.0935 0.0801 7.50%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.195 0.30 0.50 0.56 0.52 1.18 0.60 -
P/RPS 0.50 0.73 0.60 0.76 1.00 1.17 0.73 -6.10%
P/EPS -2.68 -14.43 8.88 8.97 12.90 14.97 13.54 -
EY -37.37 -6.93 11.26 11.14 7.75 6.68 7.39 -
DY 6.41 0.00 3.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.96 1.22 1.30 1.74 1.00 -11.20%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 26/09/18 28/09/17 30/09/16 25/09/15 30/09/14 30/09/13 -
Price 0.185 0.27 0.48 0.545 0.445 1.16 0.62 -
P/RPS 0.47 0.65 0.57 0.74 0.86 1.15 0.76 -7.69%
P/EPS -2.54 -12.99 8.52 8.73 11.04 14.72 13.99 -
EY -39.39 -7.70 11.73 11.45 9.06 6.79 7.15 -
DY 6.76 0.00 3.13 1.83 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.92 1.18 1.11 1.71 1.03 -12.56%

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