[MAA] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1191.82%
YoY- 1816.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 165,299 297,438 429,853 562,821 558,173 566,058 600,543 -57.65%
PBT 263,098 266,537 319,276 315,800 32,249 32,626 4,774 1344.65%
Tax -2,189 -3,795 -10,983 -11,606 -10,470 -9,535 -1,252 45.08%
NP 260,909 262,742 308,293 304,194 21,779 23,091 3,522 1659.25%
-
NP to SH 261,111 262,290 309,229 305,762 23,669 24,630 4,473 1401.10%
-
Tax Rate 0.83% 1.42% 3.44% 3.68% 32.47% 29.23% 26.23% -
Total Cost -95,610 34,696 121,560 258,627 536,394 542,967 597,021 -
-
Net Worth 548,386 577,361 568,257 674,933 383,599 424,078 394,679 24.49%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 17,888 1,185 1,185 1,188 279 286 286 1471.70%
Div Payout % 6.85% 0.45% 0.38% 0.39% 1.18% 1.16% 6.40% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 548,386 577,361 568,257 674,933 383,599 424,078 394,679 24.49%
NOSH 273,518 288,680 291,414 289,671 279,999 300,764 303,600 -6.71%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 157.84% 88.34% 71.72% 54.05% 3.90% 4.08% 0.59% -
ROE 47.61% 45.43% 54.42% 45.30% 6.17% 5.81% 1.13% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 59.08 103.03 147.51 194.30 199.35 188.21 197.81 -55.28%
EPS 93.32 90.86 106.11 105.55 8.45 8.19 1.47 1487.35%
DPS 6.39 0.41 0.41 0.41 0.10 0.10 0.09 1610.19%
NAPS 1.96 2.00 1.95 2.33 1.37 1.41 1.30 31.45%
Adjusted Per Share Value based on latest NOSH - 289,671
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 62.68 112.78 162.99 213.41 211.64 214.63 227.71 -57.65%
EPS 99.01 99.45 117.25 115.94 8.97 9.34 1.70 1398.80%
DPS 6.78 0.45 0.45 0.45 0.11 0.11 0.11 1456.45%
NAPS 2.0793 2.1892 2.1547 2.5592 1.4545 1.608 1.4965 24.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.86 0.885 0.96 1.17 0.95 0.935 0.745 -
P/RPS 1.46 0.86 0.65 0.60 0.48 0.50 0.38 145.10%
P/EPS 0.92 0.97 0.90 1.11 11.24 11.42 50.57 -93.06%
EY 108.52 102.66 110.53 90.22 8.90 8.76 1.98 1339.36%
DY 7.43 0.46 0.42 0.35 0.10 0.10 0.13 1380.11%
P/NAPS 0.44 0.44 0.49 0.50 0.69 0.66 0.57 -15.83%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 -
Price 0.865 0.885 0.89 0.935 1.12 0.96 0.78 -
P/RPS 1.46 0.86 0.60 0.48 0.56 0.51 0.39 140.90%
P/EPS 0.93 0.97 0.84 0.89 13.25 11.72 52.94 -93.22%
EY 107.89 102.66 119.23 112.89 7.55 8.53 1.89 1378.91%
DY 7.39 0.46 0.46 0.44 0.09 0.10 0.12 1455.56%
P/NAPS 0.44 0.44 0.46 0.40 0.82 0.68 0.60 -18.66%

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