[MAA] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -4.34%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 206,737 204,489 194,400 183,855 181,021 173,935 168,856 14.46%
PBT -30,177 -65,871 -29,525 -13,730 -12,299 -5,395 -24,373 15.31%
Tax -6,652 -2,496 -1,737 -2,136 -2,866 -2,725 -2,965 71.46%
NP -36,829 -68,367 -31,262 -15,866 -15,165 -8,120 -27,338 22.00%
-
NP to SH -36,883 -68,280 -31,217 -15,995 -15,329 -8,261 -27,457 21.76%
-
Tax Rate - - - - - - - -
Total Cost 243,566 272,856 225,662 199,721 196,186 182,055 196,194 15.52%
-
Net Worth 488,848 464,715 489,496 516,856 533,360 536,095 530,624 -5.32%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 16,408 16,408 16,408 16,408 - - 8,205 58.79%
Div Payout % 0.00% 0.00% 0.00% 0.00% - - 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 488,848 464,715 489,496 516,856 533,360 536,095 530,624 -5.32%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -17.81% -33.43% -16.08% -8.63% -8.38% -4.67% -16.19% -
ROE -7.54% -14.69% -6.38% -3.09% -2.87% -1.54% -5.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 75.70 74.81 71.09 67.23 66.18 63.59 61.73 14.58%
EPS -13.51 -24.98 -11.42 -5.85 -5.60 -3.02 -10.04 21.90%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 3.00 58.80%
NAPS 1.79 1.70 1.79 1.89 1.95 1.96 1.94 -5.22%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.44 77.59 73.76 69.76 68.68 65.99 64.07 14.45%
EPS -13.99 -25.91 -11.84 -6.07 -5.82 -3.13 -10.42 21.72%
DPS 6.23 6.23 6.23 6.23 0.00 0.00 3.11 58.97%
NAPS 1.8548 1.7632 1.8572 1.961 2.0237 2.034 2.0133 -5.32%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.72 0.57 0.78 0.80 0.965 1.02 0.495 -
P/RPS 0.95 0.76 1.10 1.19 1.46 1.60 0.80 12.15%
P/EPS -5.33 -2.28 -6.83 -13.68 -17.22 -33.77 -4.93 5.34%
EY -18.76 -43.82 -14.64 -7.31 -5.81 -2.96 -20.28 -5.06%
DY 8.33 10.53 7.69 7.50 0.00 0.00 6.06 23.65%
P/NAPS 0.40 0.34 0.44 0.42 0.49 0.52 0.26 33.30%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 30/06/20 28/02/20 27/11/19 29/08/19 29/05/19 27/02/19 -
Price 0.73 0.72 0.785 0.76 0.84 0.795 0.60 -
P/RPS 0.96 0.96 1.10 1.13 1.27 1.25 0.97 -0.68%
P/EPS -5.41 -2.88 -6.88 -12.99 -14.99 -26.32 -5.98 -6.46%
EY -18.50 -34.69 -14.54 -7.70 -6.67 -3.80 -16.73 6.94%
DY 8.22 8.33 7.64 7.89 0.00 0.00 5.00 39.33%
P/NAPS 0.41 0.42 0.44 0.40 0.43 0.41 0.31 20.50%

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