[MAA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 99.91%
YoY- 269.98%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 663,714 694,987 652,944 632,036 630,028 586,213 596,386 7.39%
PBT 16,484 19,308 25,805 36,231 22,013 8,907 7,459 69.74%
Tax -1,144 -1,451 -6,036 -4,798 -5,870 -5,089 -3,959 -56.32%
NP 15,340 17,857 19,769 31,433 16,143 3,818 3,500 168.05%
-
NP to SH 14,975 16,806 16,161 29,175 14,594 4,708 4,835 112.62%
-
Tax Rate 6.94% 7.52% 23.39% 13.24% 26.67% 57.13% 53.08% -
Total Cost 648,374 677,130 633,175 600,603 613,885 582,395 592,886 6.15%
-
Net Worth 422,662 304,467 304,463 306,153 306,052 305,030 426,137 -0.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 183 91 91 91 91 91 91 59.38%
Div Payout % 1.22% 0.55% 0.57% 0.31% 0.63% 1.94% 1.89% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 422,662 304,467 304,463 306,153 306,052 305,030 426,137 -0.54%
NOSH 304,074 304,467 304,463 306,153 306,052 305,030 304,384 -0.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.31% 2.57% 3.03% 4.97% 2.56% 0.65% 0.59% -
ROE 3.54% 5.52% 5.31% 9.53% 4.77% 1.54% 1.13% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 218.27 228.26 214.46 206.44 205.86 192.18 195.93 7.47%
EPS 4.92 5.52 5.31 9.53 4.77 1.54 1.59 112.49%
DPS 0.06 0.03 0.03 0.03 0.03 0.03 0.03 58.80%
NAPS 1.39 1.00 1.00 1.00 1.00 1.00 1.40 -0.47%
Adjusted Per Share Value based on latest NOSH - 306,153
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 251.82 263.69 247.74 239.80 239.04 222.42 226.28 7.39%
EPS 5.68 6.38 6.13 11.07 5.54 1.79 1.83 112.92%
DPS 0.07 0.03 0.03 0.03 0.03 0.03 0.03 76.01%
NAPS 1.6036 1.1552 1.1552 1.1616 1.1612 1.1573 1.6168 -0.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.70 0.65 0.67 0.68 0.62 0.62 0.665 -
P/RPS 0.32 0.28 0.31 0.33 0.30 0.32 0.34 -3.96%
P/EPS 14.21 11.78 12.62 7.14 13.00 40.17 41.86 -51.36%
EY 7.04 8.49 7.92 14.01 7.69 2.49 2.39 105.62%
DY 0.09 0.05 0.04 0.04 0.05 0.05 0.05 48.02%
P/NAPS 0.50 0.65 0.67 0.68 0.62 0.62 0.48 2.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 25/11/13 -
Price 0.755 0.725 0.65 0.665 0.62 0.655 0.635 -
P/RPS 0.35 0.32 0.30 0.32 0.30 0.34 0.32 6.16%
P/EPS 15.33 13.13 12.25 6.98 13.00 42.44 39.98 -47.25%
EY 6.52 7.61 8.17 14.33 7.69 2.36 2.50 89.57%
DY 0.08 0.04 0.05 0.05 0.05 0.05 0.05 36.83%
P/NAPS 0.54 0.73 0.65 0.67 0.62 0.66 0.45 12.93%

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