[MAA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -44.61%
YoY- 234.25%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 648,913 663,714 694,987 652,944 632,036 630,028 586,213 7.02%
PBT 19,068 16,484 19,308 25,805 36,231 22,013 8,907 66.33%
Tax -2,105 -1,144 -1,451 -6,036 -4,798 -5,870 -5,089 -44.57%
NP 16,963 15,340 17,857 19,769 31,433 16,143 3,818 170.99%
-
NP to SH 15,958 14,975 16,806 16,161 29,175 14,594 4,708 126.15%
-
Tax Rate 11.04% 6.94% 7.52% 23.39% 13.24% 26.67% 57.13% -
Total Cost 631,950 648,374 677,130 633,175 600,603 613,885 582,395 5.61%
-
Net Worth 468,642 422,662 304,467 304,463 306,153 306,052 305,030 33.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 195 183 91 91 91 91 91 66.44%
Div Payout % 1.22% 1.22% 0.55% 0.57% 0.31% 0.63% 1.94% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 468,642 422,662 304,467 304,463 306,153 306,052 305,030 33.25%
NOSH 347,142 304,074 304,467 304,463 306,153 306,052 305,030 9.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.61% 2.31% 2.57% 3.03% 4.97% 2.56% 0.65% -
ROE 3.41% 3.54% 5.52% 5.31% 9.53% 4.77% 1.54% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 186.93 218.27 228.26 214.46 206.44 205.86 192.18 -1.83%
EPS 4.60 4.92 5.52 5.31 9.53 4.77 1.54 107.82%
DPS 0.06 0.06 0.03 0.03 0.03 0.03 0.03 58.94%
NAPS 1.35 1.39 1.00 1.00 1.00 1.00 1.00 22.21%
Adjusted Per Share Value based on latest NOSH - 304,463
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 246.21 251.82 263.69 247.74 239.80 239.04 222.42 7.02%
EPS 6.05 5.68 6.38 6.13 11.07 5.54 1.79 125.72%
DPS 0.07 0.07 0.03 0.03 0.03 0.03 0.03 76.19%
NAPS 1.7781 1.6036 1.1552 1.1552 1.1616 1.1612 1.1573 33.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.77 0.70 0.65 0.67 0.68 0.62 0.62 -
P/RPS 0.41 0.32 0.28 0.31 0.33 0.30 0.32 18.01%
P/EPS 16.75 14.21 11.78 12.62 7.14 13.00 40.17 -44.27%
EY 5.97 7.04 8.49 7.92 14.01 7.69 2.49 79.42%
DY 0.07 0.09 0.05 0.04 0.04 0.05 0.05 25.22%
P/NAPS 0.57 0.50 0.65 0.67 0.68 0.62 0.62 -5.46%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.715 0.755 0.725 0.65 0.665 0.62 0.655 -
P/RPS 0.38 0.35 0.32 0.30 0.32 0.30 0.34 7.71%
P/EPS 15.55 15.33 13.13 12.25 6.98 13.00 42.44 -48.89%
EY 6.43 6.52 7.61 8.17 14.33 7.69 2.36 95.43%
DY 0.08 0.08 0.04 0.05 0.05 0.05 0.05 36.91%
P/NAPS 0.53 0.54 0.73 0.65 0.67 0.62 0.66 -13.63%

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