[MAA] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 41.84%
YoY- -51.82%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 285,176 364,160 295,477 253,807 256,771 273,924 233,020 14.40%
PBT 18,364 -138,348 -61,365 23,825 26,293 22,891 59,388 -54.23%
Tax -13,880 -10,997 -12,839 -11,684 -21,508 -25,677 -28,420 -37.95%
NP 4,484 -149,345 -74,204 12,140 4,785 -2,786 30,968 -72.39%
-
NP to SH 12,024 -133,925 -65,791 19,171 13,516 7,615 36,084 -51.90%
-
Tax Rate 75.58% - - 49.04% 81.80% 112.17% 47.85% -
Total Cost 280,692 513,505 369,681 241,666 251,986 276,710 202,052 24.47%
-
Net Worth 379,774 379,774 456,256 543,287 535,375 538,013 552,325 -22.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 379,774 379,774 456,256 543,287 535,375 538,013 552,325 -22.07%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.57% -41.01% -25.11% 4.78% 1.86% -1.02% 13.29% -
ROE 3.17% -35.26% -14.42% 3.53% 2.52% 1.42% 6.53% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.13 138.08 112.04 96.24 97.36 103.86 86.91 15.66%
EPS 4.56 -50.78 -24.95 7.27 5.13 2.88 13.44 -51.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.73 2.06 2.03 2.04 2.06 -21.21%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.13 138.08 112.04 96.24 97.36 103.86 88.35 14.40%
EPS 4.56 -50.78 -24.95 7.27 5.13 2.88 13.68 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.73 2.06 2.03 2.04 2.0943 -22.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.40 0.475 0.585 0.58 0.70 0.755 0.84 -
P/RPS 0.37 0.34 0.52 0.60 0.72 0.73 0.97 -47.37%
P/EPS 8.77 -0.94 -2.35 7.98 13.66 26.15 6.24 25.44%
EY 11.40 -106.91 -42.64 12.53 7.32 3.82 16.02 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.34 0.28 0.34 0.37 0.41 -22.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 23/05/22 25/02/22 23/11/21 24/08/21 31/05/21 -
Price 0.385 0.475 0.615 0.60 0.68 0.76 0.88 -
P/RPS 0.36 0.34 0.55 0.62 0.70 0.73 1.01 -49.69%
P/EPS 8.44 -0.94 -2.47 8.25 13.27 26.32 6.54 18.51%
EY 11.84 -106.91 -40.56 12.12 7.54 3.80 15.29 -15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.36 0.29 0.33 0.37 0.43 -26.65%

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