[MAA] YoY Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 90.45%
YoY- 19.45%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 274,626 280,524 253,807 184,312 159,982 66,216 573,970 -9.35%
PBT -22,322 20,812 23,825 2,496 -21,652 62,754 571,784 -
Tax -8,944 -6,372 -11,684 -5,746 -5,944 -2,034 -7,460 2.44%
NP -31,266 14,440 12,140 -3,250 -27,596 60,720 564,324 -
-
NP to SH -21,438 22,900 19,171 -3,320 -27,576 59,750 563,420 -
-
Tax Rate - 30.62% 49.04% 230.21% - 3.24% 1.30% -
Total Cost 305,892 266,084 241,666 187,562 187,578 5,496 9,646 58.48%
-
Net Worth 390,323 390,323 543,287 533,360 530,624 560,711 681,603 -7.15%
Dividend
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 16,411 328 2,223 -
Div Payout % - - - - 0.00% 0.55% 0.39% -
Equity
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 390,323 390,323 543,287 533,360 530,624 560,711 681,603 -7.15%
NOSH 263,732 273,518 273,518 273,518 273,518 273,518 292,533 -1.37%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -11.38% 5.15% 4.78% -1.76% -17.25% 91.70% 98.32% -
ROE -5.49% 5.87% 3.53% -0.62% -5.20% 10.66% 82.66% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 104.13 106.37 96.24 67.39 58.49 24.21 196.21 -8.09%
EPS -8.12 8.68 7.27 -1.22 -10.08 21.84 192.58 -
DPS 0.00 0.00 0.00 0.00 6.00 0.12 0.76 -
NAPS 1.48 1.48 2.06 1.95 1.94 2.05 2.33 -5.86%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 104.20 106.44 96.30 69.93 60.70 25.12 217.77 -9.35%
EPS -8.13 8.69 7.27 -1.26 -10.46 22.67 213.77 -
DPS 0.00 0.00 0.00 0.00 6.23 0.12 0.84 -
NAPS 1.4809 1.4809 2.0613 2.0237 2.0133 2.1274 2.5861 -7.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.40 0.385 0.58 0.965 0.65 0.855 1.17 -
P/RPS 0.38 0.36 0.60 1.43 1.11 3.53 0.60 -5.90%
P/EPS -4.92 4.43 7.98 -79.50 -6.45 3.91 0.61 -
EY -20.32 22.55 12.53 -1.26 -15.51 25.55 164.62 -
DY 0.00 0.00 0.00 0.00 9.23 0.14 0.65 -
P/NAPS 0.27 0.26 0.28 0.49 0.34 0.42 0.50 -7.88%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/02/24 23/02/23 25/02/22 29/08/19 29/08/18 23/08/17 25/08/16 -
Price 0.365 0.38 0.60 0.84 0.595 0.835 0.935 -
P/RPS 0.35 0.36 0.62 1.25 1.02 3.45 0.48 -4.12%
P/EPS -4.49 4.38 8.25 -69.20 -5.90 3.82 0.49 -
EY -22.27 22.85 12.12 -1.45 -16.94 26.16 205.99 -
DY 0.00 0.00 0.00 0.00 10.08 0.14 0.81 -
P/NAPS 0.25 0.26 0.29 0.43 0.31 0.41 0.40 -6.06%

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