[MAA] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -18.21%
YoY- -313.39%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 181,021 173,935 168,856 169,006 165,907 154,152 119,024 32.35%
PBT -12,299 -5,395 -24,373 -16,650 -13,577 17,978 28,626 -
Tax -2,866 -2,725 -2,965 -5,130 -4,237 -3,678 -2,282 16.45%
NP -15,165 -8,120 -27,338 -21,780 -17,814 14,300 26,344 -
-
NP to SH -15,329 -8,261 -27,457 -21,900 -18,527 13,083 25,136 -
-
Tax Rate - - - - - 20.46% 7.97% -
Total Cost 196,186 182,055 196,194 190,786 183,721 139,852 92,680 65.08%
-
Net Worth 533,360 536,095 530,624 527,889 530,624 538,830 560,711 -3.28%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 8,205 8,205 8,287 8,287 249 -
Div Payout % - - 0.00% 0.00% 0.00% 63.35% 0.99% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 533,360 536,095 530,624 527,889 530,624 538,830 560,711 -3.28%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -8.38% -4.67% -16.19% -12.89% -10.74% 9.28% 22.13% -
ROE -2.87% -1.54% -5.17% -4.15% -3.49% 2.43% 4.48% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 66.18 63.59 61.73 61.79 60.66 56.36 43.52 32.34%
EPS -5.60 -3.02 -10.04 -8.01 -6.77 4.78 9.19 -
DPS 0.00 0.00 3.00 3.00 3.03 3.03 0.09 -
NAPS 1.95 1.96 1.94 1.93 1.94 1.97 2.05 -3.28%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 68.68 65.99 64.07 64.12 62.95 58.49 45.16 32.34%
EPS -5.82 -3.13 -10.42 -8.31 -7.03 4.96 9.54 -
DPS 0.00 0.00 3.11 3.11 3.14 3.14 0.09 -
NAPS 2.0237 2.034 2.0133 2.0029 2.0133 2.0444 2.1274 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.965 1.02 0.495 0.575 0.65 0.695 0.77 -
P/RPS 1.46 1.60 0.80 0.93 1.07 1.23 1.77 -12.07%
P/EPS -17.22 -33.77 -4.93 -7.18 -9.60 14.53 8.38 -
EY -5.81 -2.96 -20.28 -13.92 -10.42 6.88 11.93 -
DY 0.00 0.00 6.06 5.22 4.66 4.36 0.12 -
P/NAPS 0.49 0.52 0.26 0.30 0.34 0.35 0.38 18.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 27/02/19 22/11/18 29/08/18 28/05/18 28/02/18 -
Price 0.84 0.795 0.60 0.49 0.595 0.645 0.79 -
P/RPS 1.27 1.25 0.97 0.79 0.98 1.14 1.82 -21.37%
P/EPS -14.99 -26.32 -5.98 -6.12 -8.78 13.48 8.60 -
EY -6.67 -3.80 -16.73 -16.34 -11.38 7.42 11.63 -
DY 0.00 0.00 5.00 6.12 5.09 4.70 0.12 -
P/NAPS 0.43 0.41 0.31 0.25 0.31 0.33 0.39 6.74%

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