[MAA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -102.27%
YoY- -117.05%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 297,438 391,316 573,970 544,700 566,096 572,922 580,444 -35.83%
PBT 266,537 383,952 571,784 8,596 32,621 1,752 5,436 1223.92%
Tax -3,795 -5,137 -7,460 -6,540 -9,535 -3,206 -3,318 9.32%
NP 262,742 378,814 564,324 2,056 23,086 -1,454 2,118 2351.27%
-
NP to SH 262,290 378,212 563,420 -560 24,625 -1,253 1,156 3559.40%
-
Tax Rate 1.42% 1.34% 1.30% 76.08% 29.23% 182.99% 61.04% -
Total Cost 34,696 12,501 9,646 542,644 543,010 574,377 578,326 -84.54%
-
Net Worth 568,574 568,257 681,603 383,599 419,845 394,193 390,150 28.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,165 1,593 2,223 335 178 242 173 254.54%
Div Payout % 0.44% 0.42% 0.39% 0.00% 0.73% 0.00% 15.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 568,574 568,257 681,603 383,599 419,845 394,193 390,150 28.39%
NOSH 284,287 292,693 292,533 279,999 297,762 303,225 288,999 -1.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 88.34% 96.81% 98.32% 0.38% 4.08% -0.25% 0.36% -
ROE 46.13% 66.56% 82.66% -0.15% 5.87% -0.32% 0.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 104.63 134.28 196.21 194.54 190.12 188.94 200.85 -35.12%
EPS 92.26 130.88 192.58 -0.20 8.27 -0.41 0.40 3599.48%
DPS 0.41 0.55 0.76 0.12 0.06 0.08 0.06 258.00%
NAPS 2.00 1.95 2.33 1.37 1.41 1.30 1.35 29.80%
Adjusted Per Share Value based on latest NOSH - 279,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 112.85 148.47 217.77 206.67 214.79 217.38 220.23 -35.83%
EPS 99.52 143.50 213.77 -0.21 9.34 -0.48 0.44 3551.77%
DPS 0.44 0.60 0.84 0.13 0.07 0.09 0.07 238.70%
NAPS 2.1573 2.1561 2.5861 1.4554 1.593 1.4956 1.4803 28.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.885 0.96 1.17 0.95 0.935 0.745 0.77 -
P/RPS 0.85 0.71 0.60 0.49 0.49 0.39 0.38 70.62%
P/EPS 0.96 0.74 0.61 -475.00 11.31 -180.24 192.50 -97.03%
EY 104.25 135.19 164.62 -0.21 8.84 -0.55 0.52 3270.84%
DY 0.46 0.57 0.65 0.13 0.06 0.11 0.08 219.25%
P/NAPS 0.44 0.49 0.50 0.69 0.66 0.57 0.57 -15.78%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 -
Price 0.885 0.89 0.935 1.12 0.96 0.78 0.715 -
P/RPS 0.85 0.66 0.48 0.58 0.50 0.41 0.36 76.85%
P/EPS 0.96 0.69 0.49 -560.00 11.61 -188.71 178.75 -96.88%
EY 104.25 145.83 205.99 -0.18 8.61 -0.53 0.56 3109.07%
DY 0.46 0.61 0.81 0.11 0.06 0.10 0.08 219.25%
P/NAPS 0.44 0.46 0.40 0.82 0.68 0.60 0.53 -11.61%

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