[MAA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -71.97%
YoY- -72.32%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 562,821 558,173 566,058 600,543 648,913 663,714 694,987 -13.12%
PBT 315,800 32,249 32,626 4,774 19,068 16,484 19,308 545.44%
Tax -11,606 -10,470 -9,535 -1,252 -2,105 -1,144 -1,451 300.46%
NP 304,194 21,779 23,091 3,522 16,963 15,340 17,857 563.20%
-
NP to SH 305,762 23,669 24,630 4,473 15,958 14,975 16,806 592.96%
-
Tax Rate 3.68% 32.47% 29.23% 26.23% 11.04% 6.94% 7.52% -
Total Cost 258,627 536,394 542,967 597,021 631,950 648,374 677,130 -47.38%
-
Net Worth 674,933 383,599 424,078 394,679 468,642 422,662 304,467 70.09%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,188 279 286 286 195 183 91 455.30%
Div Payout % 0.39% 1.18% 1.16% 6.40% 1.22% 1.22% 0.55% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 674,933 383,599 424,078 394,679 468,642 422,662 304,467 70.09%
NOSH 289,671 279,999 300,764 303,600 347,142 304,074 304,467 -3.26%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 54.05% 3.90% 4.08% 0.59% 2.61% 2.31% 2.57% -
ROE 45.30% 6.17% 5.81% 1.13% 3.41% 3.54% 5.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 194.30 199.35 188.21 197.81 186.93 218.27 228.26 -10.19%
EPS 105.55 8.45 8.19 1.47 4.60 4.92 5.52 616.35%
DPS 0.41 0.10 0.10 0.09 0.06 0.06 0.03 472.53%
NAPS 2.33 1.37 1.41 1.30 1.35 1.39 1.00 75.84%
Adjusted Per Share Value based on latest NOSH - 303,600
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 213.41 211.64 214.63 227.71 246.05 251.66 263.52 -13.12%
EPS 115.94 8.97 9.34 1.70 6.05 5.68 6.37 593.15%
DPS 0.45 0.11 0.11 0.11 0.07 0.07 0.03 509.22%
NAPS 2.5592 1.4545 1.608 1.4965 1.777 1.6026 1.1545 70.09%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.17 0.95 0.935 0.745 0.77 0.70 0.65 -
P/RPS 0.60 0.48 0.50 0.38 0.41 0.32 0.28 66.28%
P/EPS 1.11 11.24 11.42 50.57 16.75 14.21 11.78 -79.32%
EY 90.22 8.90 8.76 1.98 5.97 7.04 8.49 384.04%
DY 0.35 0.10 0.10 0.13 0.07 0.09 0.05 266.36%
P/NAPS 0.50 0.69 0.66 0.57 0.57 0.50 0.65 -16.06%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 -
Price 0.935 1.12 0.96 0.78 0.715 0.755 0.725 -
P/RPS 0.48 0.56 0.51 0.39 0.38 0.35 0.32 31.06%
P/EPS 0.89 13.25 11.72 52.94 15.55 15.33 13.13 -83.40%
EY 112.89 7.55 8.53 1.89 6.43 6.52 7.61 504.72%
DY 0.44 0.09 0.10 0.12 0.08 0.08 0.04 395.33%
P/NAPS 0.40 0.82 0.68 0.60 0.53 0.54 0.73 -33.06%

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