[MAA] QoQ Cumulative 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- 0.69%
YoY- 30276.49%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 33,108 4,036 297,438 293,487 286,985 136,175 566,096 -84.95%
PBT 31,377 -1,290 266,537 287,964 285,892 2,149 32,621 -2.56%
Tax -1,017 -29 -3,795 -3,853 -3,730 -1,635 -9,535 -77.54%
NP 30,360 -1,319 262,742 284,111 282,162 514 23,086 20.05%
-
NP to SH 29,875 -1,319 262,290 283,659 281,710 -140 24,625 13.76%
-
Tax Rate 3.24% - 1.42% 1.34% 1.30% 76.08% 29.23% -
Total Cost 2,748 5,355 34,696 9,376 4,823 135,661 543,010 -97.06%
-
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 164 16,787 1,165 1,194 1,111 83 178 -5.31%
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 5.33% -0.24% 46.13% 49.92% 41.33% -0.04% 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 12.10 1.44 104.63 100.71 98.10 48.63 190.12 -84.08%
EPS 10.92 -0.48 92.26 98.16 96.29 -0.05 8.27 20.37%
DPS 0.06 6.00 0.41 0.41 0.38 0.03 0.06 0.00%
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 12.55 1.53 112.78 111.28 108.82 51.63 214.65 -84.96%
EPS 11.33 -0.50 99.45 107.56 106.82 -0.05 9.34 13.75%
DPS 0.06 6.37 0.44 0.45 0.42 0.03 0.07 -9.77%
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 7.06 59.62 0.85 0.95 1.19 1.95 0.49 493.07%
P/EPS 7.83 -182.42 0.96 0.99 1.21 -1,900.00 11.31 -21.75%
EY 12.77 -0.55 104.25 101.39 82.31 -0.05 8.84 27.81%
DY 0.07 6.98 0.46 0.43 0.32 0.03 0.06 10.83%
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 6.90 59.96 0.85 0.88 0.95 2.30 0.50 476.25%
P/EPS 7.64 -183.49 0.96 0.91 0.97 -2,240.00 11.61 -24.36%
EY 13.08 -0.55 104.25 109.37 102.99 -0.04 8.61 32.18%
DY 0.07 6.94 0.46 0.46 0.41 0.03 0.06 10.83%
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