[MAA] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -208.42%
YoY- -108.3%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 167,016 100,373 391,316 572,922 698,848 609,873 498,750 -16.66%
PBT -16,918 43,449 383,952 1,752 21,045 -1,400 40,878 -
Tax -4,949 -1,152 -5,137 -3,206 -3,472 -2,209 -2,321 13.44%
NP -21,868 42,297 378,814 -1,454 17,573 -3,609 38,557 -
-
NP to SH -21,894 40,820 378,212 -1,253 15,105 -80 50,109 -
-
Tax Rate - 2.65% 1.34% 182.99% 16.50% - 5.68% -
Total Cost 188,884 58,076 12,501 574,377 681,274 613,482 460,193 -13.78%
-
Net Worth 527,889 560,711 568,257 394,193 304,751 420,000 450,375 2.68%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,940 328 1,593 242 243 120 - -
Div Payout % 0.00% 0.80% 0.42% 0.00% 1.61% 0.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 527,889 560,711 568,257 394,193 304,751 420,000 450,375 2.68%
NOSH 273,518 273,518 292,693 303,225 304,751 300,000 304,307 -1.76%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -13.09% 42.14% 96.81% -0.25% 2.51% -0.59% 7.73% -
ROE -4.15% 7.28% 66.56% -0.32% 4.96% -0.02% 11.13% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 61.06 36.70 134.28 188.94 229.32 203.29 163.90 -15.16%
EPS -8.00 14.92 130.88 -0.41 4.96 -0.03 16.47 -
DPS 4.00 0.12 0.55 0.08 0.08 0.04 0.00 -
NAPS 1.93 2.05 1.95 1.30 1.00 1.40 1.48 4.52%
Adjusted Per Share Value based on latest NOSH - 303,600
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 63.33 38.06 148.38 217.24 264.98 231.25 189.11 -16.66%
EPS -8.30 15.48 143.41 -0.48 5.73 -0.03 19.00 -
DPS 4.15 0.12 0.60 0.09 0.09 0.05 0.00 -
NAPS 2.0016 2.1261 2.1547 1.4947 1.1555 1.5925 1.7077 2.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.575 0.805 0.96 0.745 0.67 0.665 0.41 -
P/RPS 0.94 2.19 0.71 0.39 0.29 0.33 0.25 24.68%
P/EPS -7.18 5.39 0.74 -180.24 13.52 -2,493.75 2.49 -
EY -13.92 18.54 135.19 -0.55 7.40 -0.04 40.16 -
DY 6.96 0.15 0.57 0.11 0.12 0.06 0.00 -
P/NAPS 0.30 0.39 0.49 0.57 0.67 0.48 0.28 1.15%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 29/11/16 24/11/15 19/11/14 25/11/13 30/11/12 -
Price 0.49 0.79 0.89 0.78 0.65 0.635 0.50 -
P/RPS 0.80 2.15 0.66 0.41 0.28 0.31 0.31 17.10%
P/EPS -6.12 5.29 0.69 -188.71 13.11 -2,381.25 3.04 -
EY -16.34 18.89 145.83 -0.53 7.63 -0.04 32.93 -
DY 8.16 0.15 0.61 0.10 0.12 0.06 0.00 -
P/NAPS 0.25 0.39 0.46 0.60 0.65 0.45 0.34 -4.99%

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