[MAA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -25.37%
YoY- -209.23%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 183,855 181,021 173,935 168,856 169,006 165,907 154,152 12.45%
PBT -13,730 -12,299 -5,395 -24,373 -16,650 -13,577 17,978 -
Tax -2,136 -2,866 -2,725 -2,965 -5,130 -4,237 -3,678 -30.36%
NP -15,866 -15,165 -8,120 -27,338 -21,780 -17,814 14,300 -
-
NP to SH -15,995 -15,329 -8,261 -27,457 -21,900 -18,527 13,083 -
-
Tax Rate - - - - - - 20.46% -
Total Cost 199,721 196,186 182,055 196,194 190,786 183,721 139,852 26.78%
-
Net Worth 516,856 533,360 536,095 530,624 527,889 530,624 538,830 -2.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,408 - - 8,205 8,205 8,287 8,287 57.61%
Div Payout % 0.00% - - 0.00% 0.00% 0.00% 63.35% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 516,856 533,360 536,095 530,624 527,889 530,624 538,830 -2.73%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -8.63% -8.38% -4.67% -16.19% -12.89% -10.74% 9.28% -
ROE -3.09% -2.87% -1.54% -5.17% -4.15% -3.49% 2.43% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.23 66.18 63.59 61.73 61.79 60.66 56.36 12.46%
EPS -5.85 -5.60 -3.02 -10.04 -8.01 -6.77 4.78 -
DPS 6.00 0.00 0.00 3.00 3.00 3.03 3.03 57.62%
NAPS 1.89 1.95 1.96 1.94 1.93 1.94 1.97 -2.72%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 69.76 68.68 65.99 64.07 64.12 62.95 58.49 12.45%
EPS -6.07 -5.82 -3.13 -10.42 -8.31 -7.03 4.96 -
DPS 6.23 0.00 0.00 3.11 3.11 3.14 3.14 57.83%
NAPS 1.961 2.0237 2.034 2.0133 2.0029 2.0133 2.0444 -2.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.80 0.965 1.02 0.495 0.575 0.65 0.695 -
P/RPS 1.19 1.46 1.60 0.80 0.93 1.07 1.23 -2.17%
P/EPS -13.68 -17.22 -33.77 -4.93 -7.18 -9.60 14.53 -
EY -7.31 -5.81 -2.96 -20.28 -13.92 -10.42 6.88 -
DY 7.50 0.00 0.00 6.06 5.22 4.66 4.36 43.51%
P/NAPS 0.42 0.49 0.52 0.26 0.30 0.34 0.35 12.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 29/05/19 27/02/19 22/11/18 29/08/18 28/05/18 -
Price 0.76 0.84 0.795 0.60 0.49 0.595 0.645 -
P/RPS 1.13 1.27 1.25 0.97 0.79 0.98 1.14 -0.58%
P/EPS -12.99 -14.99 -26.32 -5.98 -6.12 -8.78 13.48 -
EY -7.70 -6.67 -3.80 -16.73 -16.34 -11.38 7.42 -
DY 7.89 0.00 0.00 5.00 6.12 5.09 4.70 41.20%
P/NAPS 0.40 0.43 0.41 0.31 0.25 0.31 0.33 13.67%

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