[MAA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -31.68%
YoY- -89.21%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 295,477 187,014 167,016 100,373 391,316 572,922 698,848 -10.83%
PBT -61,365 -2,728 -16,918 43,449 383,952 1,752 21,045 -
Tax -12,839 -3,844 -4,949 -1,152 -5,137 -3,206 -3,472 19.03%
NP -74,204 -6,572 -21,868 42,297 378,814 -1,454 17,573 -
-
NP to SH -65,791 -6,612 -21,894 40,820 378,212 -1,253 15,105 -
-
Tax Rate - - - 2.65% 1.34% 182.99% 16.50% -
Total Cost 369,681 193,586 188,884 58,076 12,501 574,377 681,274 -7.82%
-
Net Worth 456,256 516,856 527,889 560,711 568,257 394,193 304,751 5.52%
Dividend
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 21,877 10,940 328 1,593 242 243 -
Div Payout % - 0.00% 0.00% 0.80% 0.42% 0.00% 1.61% -
Equity
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 456,256 516,856 527,889 560,711 568,257 394,193 304,751 5.52%
NOSH 273,518 273,518 273,518 273,518 292,693 303,225 304,751 -1.43%
Ratio Analysis
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -25.11% -3.51% -13.09% 42.14% 96.81% -0.25% 2.51% -
ROE -14.42% -1.28% -4.15% 7.28% 66.56% -0.32% 4.96% -
Per Share
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 112.04 68.39 61.06 36.70 134.28 188.94 229.32 -9.10%
EPS -24.95 -2.41 -8.00 14.92 130.88 -0.41 4.96 -
DPS 0.00 8.00 4.00 0.12 0.55 0.08 0.08 -
NAPS 1.73 1.89 1.93 2.05 1.95 1.30 1.00 7.57%
Adjusted Per Share Value based on latest NOSH - 273,518
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 112.11 70.96 63.37 38.08 148.47 217.38 265.15 -10.83%
EPS -24.96 -2.51 -8.31 15.49 143.50 -0.48 5.73 -
DPS 0.00 8.30 4.15 0.12 0.60 0.09 0.09 -
NAPS 1.7311 1.961 2.0029 2.1274 2.1561 1.4956 1.1563 5.52%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.585 0.80 0.575 0.805 0.96 0.745 0.67 -
P/RPS 0.52 1.17 0.94 2.19 0.71 0.39 0.29 8.09%
P/EPS -2.35 -33.09 -7.18 5.39 0.74 -180.24 13.52 -
EY -42.64 -3.02 -13.92 18.54 135.19 -0.55 7.40 -
DY 0.00 10.00 6.96 0.15 0.57 0.11 0.12 -
P/NAPS 0.34 0.42 0.30 0.39 0.49 0.57 0.67 -8.64%
Price Multiplier on Announcement Date
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/05/22 27/11/19 22/11/18 23/11/17 29/11/16 24/11/15 19/11/14 -
Price 0.615 0.76 0.49 0.79 0.89 0.78 0.65 -
P/RPS 0.55 1.11 0.80 2.15 0.66 0.41 0.28 9.41%
P/EPS -2.47 -31.43 -6.12 5.29 0.69 -188.71 13.11 -
EY -40.56 -3.18 -16.34 18.89 145.83 -0.53 7.63 -
DY 0.00 10.53 8.16 0.15 0.61 0.10 0.12 -
P/NAPS 0.36 0.40 0.25 0.39 0.46 0.60 0.65 -7.57%

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