[MAA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 99.91%
YoY- 269.98%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 43,561 562,821 648,913 632,036 548,798 889,867 2,270,594 -48.22%
PBT 13,039 315,800 19,068 36,231 -24,317 138,473 78,603 -25.85%
Tax -1,082 -11,606 -2,105 -4,798 -4,334 -15,883 -19,953 -38.44%
NP 11,957 304,194 16,963 31,433 -28,651 122,590 58,650 -23.26%
-
NP to SH 11,472 305,762 15,958 29,175 -17,164 122,671 55,465 -23.07%
-
Tax Rate 8.30% 3.68% 11.04% 13.24% - 11.47% 25.38% -
Total Cost 31,604 258,627 631,950 600,603 577,449 767,277 2,211,944 -50.70%
-
Net Worth 560,711 674,933 468,642 306,153 405,073 453,589 313,817 10.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 255 1,188 195 91 91 - - -
Div Payout % 2.23% 0.39% 1.22% 0.31% 0.00% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 560,711 674,933 468,642 306,153 405,073 453,589 313,817 10.14%
NOSH 273,518 289,671 347,142 306,153 304,566 304,422 304,677 -1.78%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 27.45% 54.05% 2.61% 4.97% -5.22% 13.78% 2.58% -
ROE 2.05% 45.30% 3.41% 9.53% -4.24% 27.04% 17.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.93 194.30 186.93 206.44 180.19 292.31 745.25 -47.28%
EPS 4.19 105.55 4.60 9.53 -5.64 40.30 18.20 -21.69%
DPS 0.09 0.41 0.06 0.03 0.03 0.00 0.00 -
NAPS 2.05 2.33 1.35 1.00 1.33 1.49 1.03 12.14%
Adjusted Per Share Value based on latest NOSH - 306,153
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.53 213.54 246.21 239.80 208.22 337.63 861.50 -48.22%
EPS 4.35 116.01 6.05 11.07 -6.51 46.54 21.04 -23.08%
DPS 0.10 0.45 0.07 0.03 0.03 0.00 0.00 -
NAPS 2.1274 2.5608 1.7781 1.1616 1.5369 1.721 1.1907 10.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.855 1.17 0.77 0.68 0.55 0.46 0.75 -
P/RPS 5.37 0.60 0.41 0.33 0.31 0.16 0.10 94.11%
P/EPS 20.39 1.11 16.75 7.14 -9.76 1.14 4.12 30.51%
EY 4.91 90.22 5.97 14.01 -10.25 87.60 24.27 -23.36%
DY 0.11 0.35 0.07 0.04 0.05 0.00 0.00 -
P/NAPS 0.42 0.50 0.57 0.68 0.41 0.31 0.73 -8.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 -
Price 0.835 0.935 0.715 0.665 0.565 0.42 0.61 -
P/RPS 5.24 0.48 0.38 0.32 0.31 0.14 0.08 100.64%
P/EPS 19.91 0.89 15.55 6.98 -10.03 1.04 3.35 34.55%
EY 5.02 112.89 6.43 14.33 -9.97 95.94 29.84 -25.68%
DY 0.11 0.44 0.08 0.05 0.05 0.00 0.00 -
P/NAPS 0.41 0.40 0.53 0.67 0.42 0.28 0.59 -5.88%

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