[MAA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -31.68%
YoY- -89.21%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 159,982 156,656 119,024 100,373 66,216 16,144 297,438 -33.93%
PBT -21,652 -44,784 28,626 43,449 62,754 -5,160 266,537 -
Tax -5,944 -5,700 -2,282 -1,152 -2,034 -116 -3,795 34.97%
NP -27,596 -50,484 26,344 42,297 60,720 -5,276 262,742 -
-
NP to SH -27,576 -50,520 25,136 40,820 59,750 -5,276 262,290 -
-
Tax Rate - - 7.97% 2.65% 3.24% - 1.42% -
Total Cost 187,578 207,140 92,680 58,076 5,496 21,420 34,696 208.98%
-
Net Worth 530,624 538,830 560,711 560,711 560,711 548,386 568,574 -4.51%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,411 32,822 246 328 328 67,149 1,165 486.10%
Div Payout % 0.00% 0.00% 0.98% 0.80% 0.55% 0.00% 0.44% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 530,624 538,830 560,711 560,711 560,711 548,386 568,574 -4.51%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 284,287 -2.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -17.25% -32.23% 22.13% 42.14% 91.70% -32.68% 88.34% -
ROE -5.20% -9.38% 4.48% 7.28% 10.66% -0.96% 46.13% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.49 57.27 43.52 36.70 24.21 5.77 104.63 -32.21%
EPS -10.08 -18.48 9.19 14.92 21.84 -1.92 92.26 -
DPS 6.00 12.00 0.09 0.12 0.12 24.00 0.41 501.23%
NAPS 1.94 1.97 2.05 2.05 2.05 1.96 2.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.70 59.44 45.16 38.08 25.12 6.13 112.85 -33.93%
EPS -10.46 -19.17 9.54 15.49 22.67 -2.00 99.52 -
DPS 6.23 12.45 0.09 0.12 0.12 25.48 0.44 488.11%
NAPS 2.0133 2.0444 2.1274 2.1274 2.1274 2.0807 2.1573 -4.51%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.65 0.695 0.77 0.805 0.855 0.86 0.885 -
P/RPS 1.11 1.21 1.77 2.19 3.53 14.90 0.85 19.53%
P/EPS -6.45 -3.76 8.38 5.39 3.91 -45.61 0.96 -
EY -15.51 -26.58 11.93 18.54 25.55 -2.19 104.25 -
DY 9.23 17.27 0.12 0.15 0.14 27.91 0.46 642.47%
P/NAPS 0.34 0.35 0.38 0.39 0.42 0.44 0.44 -15.83%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 28/02/18 23/11/17 23/08/17 25/05/17 28/02/17 -
Price 0.595 0.645 0.79 0.79 0.835 0.865 0.885 -
P/RPS 1.02 1.13 1.82 2.15 3.45 14.99 0.85 12.96%
P/EPS -5.90 -3.49 8.60 5.29 3.82 -45.87 0.96 -
EY -16.94 -28.64 11.63 18.89 26.16 -2.18 104.25 -
DY 10.08 18.60 0.11 0.15 0.14 27.75 0.46 687.51%
P/NAPS 0.31 0.33 0.39 0.39 0.41 0.44 0.44 -20.87%

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