[MAA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	280,524	253,807	184,312	159,982	66,216	573,970	580,444	-9.22%
YoY %	10.53%	37.71%	15.21%	141.61%	-88.46%	-1.12%	-	-
Horiz. %	48.33%	43.73%	31.75%	27.56%	11.41%	98.88%	100.00%	-
PBT	20,812	23,825	2,496	-21,652	62,754	571,784	5,436	19.57%
YoY %	-12.65%	854.53%	111.53%	-134.50%	-89.02%	10,418.47%	-	-
Horiz. %	382.86%	438.28%	45.92%	-398.31%	1,154.42%	10,518.47%	100.00%	-
Tax	-6,372	-11,684	-5,746	-5,944	-2,034	-7,460	-3,318	9.07%
YoY %	45.46%	-103.34%	3.33%	-192.23%	72.73%	-124.83%	-	-
Horiz. %	192.04%	352.14%	173.18%	179.14%	61.30%	224.83%	100.00%	-
NP	14,440	12,140	-3,250	-27,596	60,720	564,324	2,118	29.12%
YoY %	18.95%	473.54%	88.22%	-145.45%	-89.24%	26,544.19%	-	-
Horiz. %	681.78%	573.18%	-153.45%	-1,302.93%	2,866.86%	26,644.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,900	19,171	-3,320	-27,576	59,750	563,420	1,156	48.83%
YoY %	19.45%	677.44%	87.96%	-146.15%	-89.40%	48,638.75%	-	-
Horiz. %	1,980.97%	1,658.39%	-287.20%	-2,385.47%	5,168.69%	48,738.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.62%	49.04%	230.21%	-	3.24%	1.30%	61.04%	-
YoY %	-37.56%	-78.70%	0.00%	-	149.23%	-97.87%	-	-
Horiz. %	50.16%	80.34%	377.15%	-	5.31%	2.13%	100.00%	-
Total Cost	266,084	241,666	187,562	187,578	5,496	9,646	578,326	-9.82%
YoY %	10.10%	28.85%	-0.01%	3,312.99%	-43.02%	-98.33%	-	-
Horiz. %	46.01%	41.79%	32.43%	32.43%	0.95%	1.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	390,323	543,287	533,360	530,624	560,711	681,603	390,150	0.00%
YoY %	-28.16%	1.86%	0.52%	-5.37%	-17.74%	74.70%	-	-
Horiz. %	100.04%	139.25%	136.71%	136.01%	143.72%	174.70%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	16,411	328	2,223	173	-
YoY %	-	-	-	4,903.35%	-85.25%	1,184.97%	-	-
Horiz. %	-	-	-	9,486.13%	189.60%	1,284.97%	100.00%	-
Div Payout %	-	-	-	0.00%	0.55%	0.39%	15.00%	-
YoY %	-	-	-	0.00%	41.03%	-97.40%	-	-
Horiz. %	-	-	-	0.00%	3.67%	2.60%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	390,323	543,287	533,360	530,624	560,711	681,603	390,150	0.00%
YoY %	-28.16%	1.86%	0.52%	-5.37%	-17.74%	74.70%	-	-
Horiz. %	100.04%	139.25%	136.71%	136.01%	143.72%	174.70%	100.00%	-
NOSH	273,518	273,518	273,518	273,518	273,518	292,533	288,999	-0.73%
YoY %	0.00%	0.00%	0.00%	0.00%	-6.50%	1.22%	-	-
Horiz. %	94.64%	94.64%	94.64%	94.64%	94.64%	101.22%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.15%	4.78%	-1.76%	-17.25%	91.70%	98.32%	0.36%	-
YoY %	7.74%	371.59%	89.80%	-118.81%	-6.73%	27,211.11%	-	-
Horiz. %	1,430.56%	1,327.78%	-488.89%	-4,791.67%	25,472.22%	27,311.11%	100.00%	-
ROE	5.87%	3.53%	-0.62%	-5.20%	10.66%	82.66%	0.30%	-
YoY %	66.29%	669.35%	88.08%	-148.78%	-87.10%	27,453.33%	-	-
Horiz. %	1,956.67%	1,176.67%	-206.67%	-1,733.33%	3,553.33%	27,553.33%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	106.37	96.24	67.39	58.49	24.21	196.21	200.85	-8.11%
YoY %	10.53%	42.81%	15.22%	141.59%	-87.66%	-2.31%	-	-
Horiz. %	52.96%	47.92%	33.55%	29.12%	12.05%	97.69%	100.00%	-
EPS	8.68	7.27	-1.22	-10.08	21.84	192.58	0.40	50.64%
YoY %	19.39%	695.90%	87.90%	-146.15%	-88.66%	48,045.00%	-	-
Horiz. %	2,170.00%	1,817.50%	-305.00%	-2,520.00%	5,460.00%	48,145.00%	100.00%	-
DPS	0.00	0.00	0.00	6.00	0.12	0.76	0.06	-
YoY %	0.00%	0.00%	0.00%	4,900.00%	-84.21%	1,166.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	10,000.00%	200.00%	1,266.67%	100.00%	-
NAPS	1.48	2.06	1.95	1.94	2.05	2.33	1.35	1.23%
YoY %	-28.16%	5.64%	0.52%	-5.37%	-12.02%	72.59%	-	-
Horiz. %	109.63%	152.59%	144.44%	143.70%	151.85%	172.59%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 273,518
RPS	106.37	96.24	69.89	60.66	25.11	217.63	220.09	-9.22%
YoY %	10.53%	37.70%	15.22%	141.58%	-88.46%	-1.12%	-	-
Horiz. %	48.33%	43.73%	31.76%	27.56%	11.41%	98.88%	100.00%	-
EPS	8.68	7.27	-1.26	-10.46	22.66	213.63	0.44	48.74%
YoY %	19.39%	676.98%	87.95%	-146.16%	-89.39%	48,452.27%	-	-
Horiz. %	1,972.73%	1,652.27%	-286.36%	-2,377.27%	5,150.00%	48,552.27%	100.00%	-
DPS	0.00	0.00	0.00	6.22	0.12	0.84	0.07	-
YoY %	0.00%	0.00%	0.00%	5,083.33%	-85.71%	1,100.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	8,885.71%	171.43%	1,200.00%	100.00%	-
NAPS	1.48	2.06	2.0224	2.012	2.1261	2.5845	1.4793	0.00%
YoY %	-28.16%	1.86%	0.52%	-5.37%	-17.74%	74.71%	-	-
Horiz. %	100.05%	139.26%	136.71%	136.01%	143.72%	174.71%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.385	0.58	0.965	0.65	0.855	1.17	0.77	-
P/RPS	0.36	0.60	1.43	1.11	3.53	0.60	0.38	-0.71%
YoY %	-40.00%	-58.04%	28.83%	-68.56%	488.33%	57.89%	-	-
Horiz. %	94.74%	157.89%	376.32%	292.11%	928.95%	157.89%	100.00%	-
P/EPS	4.43	7.98	-79.50	-6.45	3.91	0.61	192.50	-39.48%
YoY %	-44.49%	110.04%	-1,132.56%	-264.96%	540.98%	-99.68%	-	-
Horiz. %	2.30%	4.15%	-41.30%	-3.35%	2.03%	0.32%	100.00%	-
EY	22.55	12.53	-1.26	-15.51	25.55	164.62	0.52	65.19%
YoY %	79.97%	1,094.44%	91.88%	-160.70%	-84.48%	31,557.69%	-	-
Horiz. %	4,336.54%	2,409.62%	-242.31%	-2,982.69%	4,913.46%	31,657.69%	100.00%	-
DY	0.00	0.00	0.00	9.23	0.14	0.65	0.08	-
YoY %	0.00%	0.00%	0.00%	6,492.86%	-78.46%	712.50%	-	-
Horiz. %	0.00%	0.00%	0.00%	11,537.50%	175.00%	812.50%	100.00%	-
P/NAPS	0.26	0.28	0.49	0.34	0.42	0.50	0.57	-9.92%
YoY %	-7.14%	-42.86%	44.12%	-19.05%	-16.00%	-12.28%	-	-
Horiz. %	45.61%	49.12%	85.96%	59.65%	73.68%	87.72%	100.00%	-

	31/12/22	31/12/21	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	25/02/22	29/08/19	29/08/18	23/08/17	25/08/16	28/08/15	-
Price	0.38	0.60	0.84	0.595	0.835	0.935	0.715	-
P/RPS	0.36	0.62	1.25	1.02	3.45	0.48	0.36	0.00%
YoY %	-41.94%	-50.40%	22.55%	-70.43%	618.75%	33.33%	-	-
Horiz. %	100.00%	172.22%	347.22%	283.33%	958.33%	133.33%	100.00%	-
P/EPS	4.38	8.25	-69.20	-5.90	3.82	0.49	178.75	-38.97%
YoY %	-46.91%	111.92%	-1,072.88%	-254.45%	679.59%	-99.73%	-	-
Horiz. %	2.45%	4.62%	-38.71%	-3.30%	2.14%	0.27%	100.00%	-
EY	22.85	12.12	-1.45	-16.94	26.16	205.99	0.56	63.86%
YoY %	88.53%	935.86%	91.44%	-164.76%	-87.30%	36,683.93%	-	-
Horiz. %	4,080.36%	2,164.29%	-258.93%	-3,025.00%	4,671.43%	36,783.93%	100.00%	-
DY	0.00	0.00	0.00	10.08	0.14	0.81	0.08	-
YoY %	0.00%	0.00%	0.00%	7,100.00%	-82.72%	912.50%	-	-
Horiz. %	0.00%	0.00%	0.00%	12,600.00%	175.00%	1,012.50%	100.00%	-
P/NAPS	0.26	0.29	0.43	0.31	0.41	0.40	0.53	-9.04%
YoY %	-10.34%	-32.56%	38.71%	-24.39%	2.50%	-24.53%	-	-
Horiz. %	49.06%	54.72%	81.13%	58.49%	77.36%	75.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos