[MAA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -32.87%
YoY- 30276.5%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 66,216 16,144 297,438 391,316 573,970 544,700 566,096 -76.11%
PBT 62,754 -5,160 266,537 383,952 571,784 8,596 32,621 54.73%
Tax -2,034 -116 -3,795 -5,137 -7,460 -6,540 -9,535 -64.33%
NP 60,720 -5,276 262,742 378,814 564,324 2,056 23,086 90.65%
-
NP to SH 59,750 -5,276 262,290 378,212 563,420 -560 24,625 80.66%
-
Tax Rate 3.24% - 1.42% 1.34% 1.30% 76.08% 29.23% -
Total Cost 5,496 21,420 34,696 12,501 9,646 542,644 543,010 -95.33%
-
Net Worth 560,711 548,386 568,574 568,257 681,603 383,599 419,845 21.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 328 67,149 1,165 1,593 2,223 335 178 50.35%
Div Payout % 0.55% 0.00% 0.44% 0.42% 0.39% 0.00% 0.73% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 560,711 548,386 568,574 568,257 681,603 383,599 419,845 21.29%
NOSH 273,518 273,518 284,287 292,693 292,533 279,999 297,762 -5.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 91.70% -32.68% 88.34% 96.81% 98.32% 0.38% 4.08% -
ROE 10.66% -0.96% 46.13% 66.56% 82.66% -0.15% 5.87% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.21 5.77 104.63 134.28 196.21 194.54 190.12 -74.72%
EPS 21.84 -1.92 92.26 130.88 192.58 -0.20 8.27 91.17%
DPS 0.12 24.00 0.41 0.55 0.76 0.12 0.06 58.80%
NAPS 2.05 1.96 2.00 1.95 2.33 1.37 1.41 28.36%
Adjusted Per Share Value based on latest NOSH - 292,693
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.11 6.12 112.78 148.38 217.63 206.54 214.65 -76.11%
EPS 22.66 -2.00 99.45 143.41 213.63 -0.21 9.34 80.65%
DPS 0.12 25.46 0.44 0.60 0.84 0.13 0.07 43.28%
NAPS 2.1261 2.0793 2.1559 2.1547 2.5845 1.4545 1.5919 21.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.855 0.86 0.885 0.96 1.17 0.95 0.935 -
P/RPS 3.53 14.90 0.85 0.71 0.60 0.49 0.49 273.45%
P/EPS 3.91 -45.61 0.96 0.74 0.61 -475.00 11.31 -50.77%
EY 25.55 -2.19 104.25 135.19 164.62 -0.21 8.84 103.03%
DY 0.14 27.91 0.46 0.57 0.65 0.13 0.06 76.01%
P/NAPS 0.42 0.44 0.44 0.49 0.50 0.69 0.66 -26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 28/02/17 29/11/16 25/08/16 25/05/16 29/02/16 -
Price 0.835 0.865 0.885 0.89 0.935 1.12 0.96 -
P/RPS 3.45 14.99 0.85 0.66 0.48 0.58 0.50 262.86%
P/EPS 3.82 -45.87 0.96 0.69 0.49 -560.00 11.61 -52.37%
EY 26.16 -2.18 104.25 145.83 205.99 -0.18 8.61 109.91%
DY 0.14 27.75 0.46 0.61 0.81 0.11 0.06 76.01%
P/NAPS 0.41 0.44 0.44 0.46 0.40 0.82 0.68 -28.65%

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