[MAA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.38%
YoY- -69.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 156,656 16,144 544,700 576,240 701,332 526,072 448,232 -16.06%
PBT -44,784 -5,160 8,596 10,104 21,400 -31,024 450,340 -
Tax -5,700 -116 -6,540 -2,800 -4,028 -904 -401,728 -50.78%
NP -50,484 -5,276 2,056 7,304 17,372 -31,928 48,612 -
-
NP to SH -50,520 -5,276 -560 3,284 10,608 -28,936 47,280 -
-
Tax Rate - - 76.08% 27.71% 18.82% - 89.21% -
Total Cost 207,140 21,420 542,644 568,936 683,960 558,000 399,620 -10.36%
-
Net Worth 538,830 548,386 383,599 422,662 306,052 419,450 423,448 4.09%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 32,822 67,149 335 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 538,830 548,386 383,599 422,662 306,052 419,450 423,448 4.09%
NOSH 273,518 273,518 279,999 304,074 306,052 303,949 304,639 -1.77%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -32.23% -32.68% 0.38% 1.27% 2.48% -6.07% 10.85% -
ROE -9.38% -0.96% -0.15% 0.78% 3.47% -6.90% 11.17% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 57.27 5.77 194.54 189.51 229.15 173.08 147.14 -14.54%
EPS -18.48 -1.92 -0.20 1.08 3.48 -9.52 15.52 -
DPS 12.00 24.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.96 1.37 1.39 1.00 1.38 1.39 5.98%
Adjusted Per Share Value based on latest NOSH - 304,074
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.40 6.12 206.54 218.49 265.93 199.47 169.96 -16.06%
EPS -19.16 -2.00 -0.21 1.25 4.02 -10.97 17.93 -
DPS 12.45 25.46 0.13 0.00 0.00 0.00 0.00 -
NAPS 2.0431 2.0793 1.4545 1.6026 1.1605 1.5904 1.6056 4.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.695 0.86 0.95 0.70 0.62 0.525 0.41 -
P/RPS 1.21 14.90 0.49 0.37 0.27 0.30 0.28 27.61%
P/EPS -3.76 -45.61 -475.00 64.81 17.89 -5.51 2.64 -
EY -26.58 -2.19 -0.21 1.54 5.59 -18.13 37.85 -
DY 17.27 27.91 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.69 0.50 0.62 0.38 0.29 3.18%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 25/05/16 27/05/15 26/05/14 23/05/13 25/05/12 -
Price 0.645 0.865 1.12 0.755 0.62 0.56 0.41 -
P/RPS 1.13 14.99 0.58 0.40 0.27 0.32 0.28 26.16%
P/EPS -3.49 -45.87 -560.00 69.91 17.89 -5.88 2.64 -
EY -28.64 -2.18 -0.18 1.43 5.59 -17.00 37.85 -
DY 18.60 27.75 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.82 0.54 0.62 0.41 0.29 2.17%

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