[MAA] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -100.5%
YoY- -842.14%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 119,024 75,280 33,108 4,036 297,438 293,487 286,985 -44.29%
PBT 28,626 32,587 31,377 -1,290 266,537 287,964 285,892 -78.34%
Tax -2,282 -864 -1,017 -29 -3,795 -3,853 -3,730 -27.86%
NP 26,344 31,723 30,360 -1,319 262,742 284,111 282,162 -79.33%
-
NP to SH 25,136 30,615 29,875 -1,319 262,290 283,659 281,710 -79.94%
-
Tax Rate 7.97% 2.65% 3.24% - 1.42% 1.34% 1.30% -
Total Cost 92,680 43,557 2,748 5,355 34,696 9,376 4,823 613.57%
-
Net Worth 560,711 560,711 560,711 548,386 568,574 568,257 681,603 -12.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 246 246 164 16,787 1,165 1,194 1,111 -63.29%
Div Payout % 0.98% 0.80% 0.55% 0.00% 0.44% 0.42% 0.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 560,711 560,711 560,711 548,386 568,574 568,257 681,603 -12.17%
NOSH 273,518 273,518 273,518 273,518 284,287 292,693 292,533 -4.37%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.13% 42.14% 91.70% -32.68% 88.34% 96.81% 98.32% -
ROE 4.48% 5.46% 5.33% -0.24% 46.13% 49.92% 41.33% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.52 27.52 12.10 1.44 104.63 100.71 98.10 -41.74%
EPS 9.19 11.19 10.92 -0.48 92.26 98.16 96.29 -79.02%
DPS 0.09 0.09 0.06 6.00 0.41 0.41 0.38 -61.61%
NAPS 2.05 2.05 2.05 1.96 2.00 1.95 2.33 -8.15%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.16 28.56 12.56 1.53 112.85 111.35 108.89 -44.29%
EPS 9.54 11.62 11.34 -0.50 99.52 107.62 106.89 -79.94%
DPS 0.09 0.09 0.06 6.37 0.44 0.45 0.42 -64.09%
NAPS 2.1274 2.1274 2.1274 2.0807 2.1573 2.1561 2.5861 -12.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.77 0.805 0.855 0.86 0.885 0.96 1.17 -
P/RPS 1.77 2.92 7.06 59.62 0.85 0.95 1.19 30.20%
P/EPS 8.38 7.19 7.83 -182.42 0.96 0.99 1.21 262.05%
EY 11.93 13.90 12.77 -0.55 104.25 101.39 82.31 -72.31%
DY 0.12 0.11 0.07 6.98 0.46 0.43 0.32 -47.90%
P/NAPS 0.38 0.39 0.42 0.44 0.44 0.49 0.50 -16.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 23/08/17 25/05/17 28/02/17 29/11/16 25/08/16 -
Price 0.79 0.79 0.835 0.865 0.885 0.89 0.935 -
P/RPS 1.82 2.87 6.90 59.96 0.85 0.88 0.95 54.06%
P/EPS 8.60 7.06 7.64 -183.49 0.96 0.91 0.97 326.66%
EY 11.63 14.17 13.08 -0.55 104.25 109.37 102.99 -76.54%
DY 0.11 0.11 0.07 6.94 0.46 0.46 0.41 -58.30%
P/NAPS 0.39 0.39 0.41 0.44 0.44 0.46 0.40 -1.66%

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