[MAA] QoQ Annualized Quarter Result on 31-Mar-2021

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- -9.31%
YoY- 129.58%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 253,807 256,771 273,924 233,020 213,621 219,024 208,986 13.78%
PBT 23,825 26,293 22,891 59,388 44,901 35,701 1,192 632.49%
Tax -11,684 -21,508 -25,677 -28,420 -5,840 -14,786 -15,576 -17.39%
NP 12,140 4,785 -2,786 30,968 39,061 20,914 -14,384 -
-
NP to SH 19,171 13,516 7,615 36,084 39,789 20,578 -14,652 -
-
Tax Rate 49.04% 81.80% 112.17% 47.85% 13.01% 41.42% 1,306.71% -
Total Cost 241,666 251,986 276,710 202,052 174,560 198,109 223,370 5.37%
-
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.78% 1.86% -1.02% 13.29% 18.29% 9.55% -6.88% -
ROE 3.53% 2.52% 1.42% 6.53% 7.23% 4.08% -3.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 96.24 97.36 103.86 86.91 78.37 80.35 76.52 16.46%
EPS 7.27 5.13 2.88 13.44 14.82 7.60 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.03 2.04 2.06 2.02 1.85 1.79 9.79%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 96.30 97.42 103.93 88.41 81.05 83.10 79.29 13.79%
EPS 7.27 5.13 2.89 13.69 15.10 7.81 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0613 2.0313 2.0413 2.0956 2.0891 1.9133 1.8548 7.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.70 0.755 0.84 0.775 0.68 0.72 -
P/RPS 0.60 0.72 0.73 0.97 0.99 0.85 0.94 -25.80%
P/EPS 7.98 13.66 26.15 6.24 5.31 9.01 -13.42 -
EY 12.53 7.32 3.82 16.02 18.84 11.10 -7.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.41 0.38 0.37 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 25/08/20 -
Price 0.60 0.68 0.76 0.88 0.70 0.615 0.73 -
P/RPS 0.62 0.70 0.73 1.01 0.89 0.77 0.95 -24.70%
P/EPS 8.25 13.27 26.32 6.54 4.80 8.15 -13.61 -
EY 12.12 7.54 3.80 15.29 20.85 12.28 -7.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.37 0.43 0.35 0.33 0.41 -20.56%

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