[MAA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.13%
YoY- 6813.24%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 43,561 165,299 297,438 429,853 562,821 558,173 566,058 -81.93%
PBT 13,039 263,098 266,537 319,276 315,800 32,249 32,626 -45.77%
Tax -1,082 -2,189 -3,795 -10,983 -11,606 -10,470 -9,535 -76.59%
NP 11,957 260,909 262,742 308,293 304,194 21,779 23,091 -35.54%
-
NP to SH 11,472 261,111 262,290 309,229 305,762 23,669 24,630 -39.94%
-
Tax Rate 8.30% 0.83% 1.42% 3.44% 3.68% 32.47% 29.23% -
Total Cost 31,604 -95,610 34,696 121,560 258,627 536,394 542,967 -85.00%
-
Net Worth 560,711 548,386 577,361 568,257 674,933 383,599 424,078 20.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 255 17,888 1,185 1,185 1,188 279 286 -7.36%
Div Payout % 2.23% 6.85% 0.45% 0.38% 0.39% 1.18% 1.16% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 560,711 548,386 577,361 568,257 674,933 383,599 424,078 20.48%
NOSH 273,518 273,518 288,680 291,414 289,671 279,999 300,764 -6.13%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 27.45% 157.84% 88.34% 71.72% 54.05% 3.90% 4.08% -
ROE 2.05% 47.61% 45.43% 54.42% 45.30% 6.17% 5.81% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.93 59.08 103.03 147.51 194.30 199.35 188.21 -80.75%
EPS 4.19 93.32 90.86 106.11 105.55 8.45 8.19 -36.05%
DPS 0.09 6.39 0.41 0.41 0.41 0.10 0.10 -6.78%
NAPS 2.05 1.96 2.00 1.95 2.33 1.37 1.41 28.36%
Adjusted Per Share Value based on latest NOSH - 292,693
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.52 62.68 112.78 162.99 213.41 211.64 214.63 -81.93%
EPS 4.35 99.01 99.45 117.25 115.94 8.97 9.34 -39.94%
DPS 0.10 6.78 0.45 0.45 0.45 0.11 0.11 -6.16%
NAPS 2.1261 2.0793 2.1892 2.1547 2.5592 1.4545 1.608 20.48%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.855 0.86 0.885 0.96 1.17 0.95 0.935 -
P/RPS 5.37 1.46 0.86 0.65 0.60 0.48 0.50 387.48%
P/EPS 20.39 0.92 0.97 0.90 1.11 11.24 11.42 47.22%
EY 4.91 108.52 102.66 110.53 90.22 8.90 8.76 -32.04%
DY 0.11 7.43 0.46 0.42 0.35 0.10 0.10 6.56%
P/NAPS 0.42 0.44 0.44 0.49 0.50 0.69 0.66 -26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 28/02/17 29/11/16 25/08/16 25/05/16 29/02/16 -
Price 0.835 0.865 0.885 0.89 0.935 1.12 0.96 -
P/RPS 5.24 1.46 0.86 0.60 0.48 0.56 0.51 373.28%
P/EPS 19.91 0.93 0.97 0.84 0.89 13.25 11.72 42.41%
EY 5.02 107.89 102.66 119.23 112.89 7.55 8.53 -29.79%
DY 0.11 7.39 0.46 0.46 0.44 0.09 0.10 6.56%
P/NAPS 0.41 0.44 0.44 0.46 0.40 0.82 0.68 -28.65%

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