[MAA] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -99.31%
YoY- 228.39%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 48,105 45,271 42,172 6,502 139,669 187,840 166,932 -18.72%
PBT -3,294 -1,863 1,210 2,072 -1,404 12,890 23,316 -
Tax -10 -740 153 -123 -746 -1,599 -361 -44.97%
NP -3,304 -2,603 1,363 1,949 -2,150 11,291 22,955 -
-
NP to SH -3,299 -2,633 740 1,949 -1,518 9,967 22,981 -
-
Tax Rate - - -12.64% 5.94% - 12.40% 1.55% -
Total Cost 51,409 47,874 40,809 4,553 141,819 176,549 143,977 -15.76%
-
Net Worth 516,856 527,889 560,711 568,257 394,679 304,463 426,137 3.26%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,408 - 82 87 91 - - -
Div Payout % 0.00% - 11.09% 4.49% 0.00% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 516,856 527,889 560,711 568,257 394,679 304,463 426,137 3.26%
NOSH 273,518 273,518 273,518 292,693 303,600 304,463 304,384 -1.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -6.87% -5.75% 3.23% 29.98% -1.54% 6.01% 13.75% -
ROE -0.64% -0.50% 0.13% 0.34% -0.38% 3.27% 5.39% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.59 16.55 15.42 2.23 46.00 61.70 54.84 -17.25%
EPS -1.21 -0.96 0.27 0.67 -0.50 3.28 7.55 -
DPS 6.00 0.00 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.89 1.93 2.05 1.95 1.30 1.00 1.40 5.12%
Adjusted Per Share Value based on latest NOSH - 292,693
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.25 17.18 16.00 2.47 52.99 71.27 63.34 -18.72%
EPS -1.25 -1.00 0.28 0.74 -0.58 3.78 8.72 -
DPS 6.23 0.00 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.961 2.0029 2.1274 2.1561 1.4975 1.1552 1.6168 3.26%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.80 0.575 0.805 0.96 0.745 0.67 0.665 -
P/RPS 4.55 3.47 5.22 43.03 1.62 1.09 1.21 24.68%
P/EPS -66.32 -59.73 297.54 143.54 -149.00 20.47 8.81 -
EY -1.51 -1.67 0.34 0.70 -0.67 4.89 11.35 -
DY 7.50 0.00 0.04 0.03 0.04 0.00 0.00 -
P/NAPS 0.42 0.30 0.39 0.49 0.57 0.67 0.48 -2.19%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 23/11/17 29/11/16 24/11/15 19/11/14 25/11/13 -
Price 0.76 0.49 0.79 0.89 0.78 0.65 0.635 -
P/RPS 4.32 2.96 5.12 39.89 1.70 1.05 1.16 24.48%
P/EPS -63.00 -50.90 292.00 133.07 -156.00 19.86 8.41 -
EY -1.59 -1.96 0.34 0.75 -0.64 5.04 11.89 -
DY 7.89 0.00 0.04 0.03 0.04 0.00 0.00 -
P/NAPS 0.40 0.25 0.39 0.46 0.60 0.65 0.45 -1.94%

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