[M&A] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -2.22%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 492,911 351,126 275,074 223,689 213,662 158,669 161,411 20.42%
PBT 47,592 38,761 27,706 11,383 16,306 36,915 -5,133 -
Tax -8,502 -8,501 -5,491 209 72 674 312 -
NP 39,090 30,260 22,215 11,592 16,378 37,589 -4,821 -
-
NP to SH 39,090 30,260 22,215 11,592 16,378 37,589 -4,673 -
-
Tax Rate 17.86% 21.93% 19.82% -1.84% -0.44% -1.83% - -
Total Cost 453,821 320,866 252,859 212,097 197,284 121,080 166,232 18.20%
-
Net Worth 294,056 250,818 0 169,041 157,824 47,045 20,889 55.32%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 6,124 - - - - - - -
Div Payout % 15.67% - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 294,056 250,818 0 169,041 157,824 47,045 20,889 55.32%
NOSH 612,617 611,751 299,534 272,647 272,111 90,472 65,280 45.18%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 7.93% 8.62% 8.08% 5.18% 7.67% 23.69% -2.99% -
ROE 13.29% 12.06% 0.00% 6.86% 10.38% 79.90% -22.37% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 80.46 57.40 91.83 82.04 78.52 175.38 247.26 -17.05%
EPS 6.38 4.95 7.42 4.25 6.02 41.55 -7.16 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.41 0.00 0.62 0.58 0.52 0.32 6.98%
Adjusted Per Share Value based on latest NOSH - 272,647
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 24.61 17.53 13.73 11.17 10.67 7.92 8.06 20.42%
EPS 1.95 1.51 1.11 0.58 0.82 1.88 -0.23 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1252 0.00 0.0844 0.0788 0.0235 0.0104 55.39%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.525 0.485 1.09 0.605 0.77 0.43 0.28 -
P/RPS 0.65 0.84 1.19 0.74 0.98 0.25 0.11 34.42%
P/EPS 8.23 9.81 14.70 14.23 12.79 1.03 -3.91 -
EY 12.15 10.20 6.80 7.03 7.82 96.62 -25.57 -
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 0.00 0.98 1.33 0.83 0.88 3.62%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 14/12/16 16/12/15 09/12/14 18/12/13 18/12/12 09/12/11 29/12/10 -
Price 0.52 0.575 0.465 0.555 0.70 0.69 0.25 -
P/RPS 0.65 1.00 0.51 0.68 0.89 0.39 0.10 36.57%
P/EPS 8.15 11.62 6.27 13.05 11.63 1.66 -3.49 -
EY 12.27 8.60 15.95 7.66 8.60 60.21 -28.63 -
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.40 0.00 0.90 1.21 1.33 0.78 5.56%

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