[MAA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -208.42%
YoY- -108.3%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 573,970 544,700 566,096 572,922 580,444 576,240 694,987 -11.98%
PBT 571,784 8,596 32,621 1,752 5,436 10,104 19,244 861.29%
Tax -7,460 -6,540 -9,535 -3,206 -3,318 -2,800 -1,451 198.18%
NP 564,324 2,056 23,086 -1,454 2,118 7,304 17,793 904.07%
-
NP to SH 563,420 -560 24,625 -1,253 1,156 3,284 16,742 944.59%
-
Tax Rate 1.30% 76.08% 29.23% 182.99% 61.04% 27.71% 7.54% -
Total Cost 9,646 542,644 543,010 574,377 578,326 568,936 677,194 -94.13%
-
Net Worth 681,603 383,599 419,845 394,193 390,150 422,662 422,708 37.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,223 335 178 242 173 - 182 431.17%
Div Payout % 0.39% 0.00% 0.73% 0.00% 15.00% - 1.09% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 681,603 383,599 419,845 394,193 390,150 422,662 422,708 37.54%
NOSH 292,533 279,999 297,762 303,225 288,999 304,074 304,107 -2.55%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 98.32% 0.38% 4.08% -0.25% 0.36% 1.27% 2.56% -
ROE 82.66% -0.15% 5.87% -0.32% 0.30% 0.78% 3.96% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 196.21 194.54 190.12 188.94 200.85 189.51 228.53 -9.67%
EPS 192.58 -0.20 8.27 -0.41 0.40 1.08 5.51 971.30%
DPS 0.76 0.12 0.06 0.08 0.06 0.00 0.06 444.22%
NAPS 2.33 1.37 1.41 1.30 1.35 1.39 1.39 41.15%
Adjusted Per Share Value based on latest NOSH - 303,600
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 217.63 206.54 214.65 217.24 220.09 218.49 263.52 -11.98%
EPS 213.63 -0.21 9.34 -0.48 0.44 1.25 6.35 944.37%
DPS 0.84 0.13 0.07 0.09 0.07 0.00 0.07 424.94%
NAPS 2.5845 1.4545 1.5919 1.4947 1.4793 1.6026 1.6028 37.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.17 0.95 0.935 0.745 0.77 0.70 0.65 -
P/RPS 0.60 0.49 0.49 0.39 0.38 0.37 0.28 66.28%
P/EPS 0.61 -475.00 11.31 -180.24 192.50 64.81 11.81 -86.15%
EY 164.62 -0.21 8.84 -0.55 0.52 1.54 8.47 624.18%
DY 0.65 0.13 0.06 0.11 0.08 0.00 0.09 274.08%
P/NAPS 0.50 0.69 0.66 0.57 0.57 0.50 0.47 4.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 -
Price 0.935 1.12 0.96 0.78 0.715 0.755 0.725 -
P/RPS 0.48 0.58 0.50 0.41 0.36 0.40 0.32 31.06%
P/EPS 0.49 -560.00 11.61 -188.71 178.75 69.91 13.17 -88.87%
EY 205.99 -0.18 8.61 -0.53 0.56 1.43 7.59 804.91%
DY 0.81 0.11 0.06 0.10 0.08 0.00 0.08 368.67%
P/NAPS 0.40 0.82 0.68 0.60 0.53 0.54 0.52 -16.06%

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