[MAA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -0.45%
YoY- 1003.18%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 119,024 79,231 43,561 165,299 297,438 429,853 562,821 -64.40%
PBT 28,626 12,177 13,039 263,098 266,537 319,276 315,800 -79.73%
Tax -2,282 -806 -1,082 -2,189 -3,795 -10,983 -11,606 -66.08%
NP 26,344 11,371 11,957 260,909 262,742 308,293 304,194 -80.33%
-
NP to SH 25,136 10,263 11,472 261,111 262,290 309,229 305,762 -81.00%
-
Tax Rate 7.97% 6.62% 8.30% 0.83% 1.42% 3.44% 3.68% -
Total Cost 92,680 67,860 31,604 -95,610 34,696 121,560 258,627 -49.45%
-
Net Worth 560,711 560,711 560,711 548,386 577,361 568,257 674,933 -11.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 249 249 255 17,888 1,185 1,185 1,188 -64.61%
Div Payout % 0.99% 2.44% 2.23% 6.85% 0.45% 0.38% 0.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 560,711 560,711 560,711 548,386 577,361 568,257 674,933 -11.59%
NOSH 273,518 273,518 273,518 273,518 288,680 291,414 289,671 -3.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.13% 14.35% 27.45% 157.84% 88.34% 71.72% 54.05% -
ROE 4.48% 1.83% 2.05% 47.61% 45.43% 54.42% 45.30% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.52 28.97 15.93 59.08 103.03 147.51 194.30 -63.01%
EPS 9.19 3.75 4.19 93.32 90.86 106.11 105.55 -80.26%
DPS 0.09 0.09 0.09 6.39 0.41 0.41 0.41 -63.51%
NAPS 2.05 2.05 2.05 1.96 2.00 1.95 2.33 -8.15%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.16 30.06 16.53 62.72 112.85 163.09 213.54 -64.40%
EPS 9.54 3.89 4.35 99.07 99.52 117.33 116.01 -81.00%
DPS 0.09 0.09 0.10 6.79 0.45 0.45 0.45 -65.70%
NAPS 2.1274 2.1274 2.1274 2.0807 2.1906 2.1561 2.5608 -11.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.77 0.805 0.855 0.86 0.885 0.96 1.17 -
P/RPS 1.77 2.78 5.37 1.46 0.86 0.65 0.60 105.28%
P/EPS 8.38 21.45 20.39 0.92 0.97 0.90 1.11 283.42%
EY 11.93 4.66 4.91 108.52 102.66 110.53 90.22 -73.94%
DY 0.12 0.11 0.11 7.43 0.46 0.42 0.35 -50.91%
P/NAPS 0.38 0.39 0.42 0.44 0.44 0.49 0.50 -16.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 23/08/17 25/05/17 28/02/17 29/11/16 25/08/16 -
Price 0.79 0.79 0.835 0.865 0.885 0.89 0.935 -
P/RPS 1.82 2.73 5.24 1.46 0.86 0.60 0.48 142.56%
P/EPS 8.60 21.05 19.91 0.93 0.97 0.84 0.89 351.79%
EY 11.63 4.75 5.02 107.89 102.66 119.23 112.89 -77.93%
DY 0.12 0.12 0.11 7.39 0.46 0.46 0.44 -57.84%
P/NAPS 0.39 0.39 0.41 0.44 0.44 0.46 0.40 -1.66%

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