[MAA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 128.17%
YoY- -94.51%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 429,853 600,543 652,944 596,386 493,430 2,255,327 2,222,725 -23.93%
PBT 319,276 4,774 25,805 7,459 85,955 95,322 48,048 37.07%
Tax -10,983 -1,252 -6,036 -3,959 -7,917 -21,296 -11,669 -1.00%
NP 308,293 3,522 19,769 3,500 78,038 74,026 36,379 42.73%
-
NP to SH 309,229 4,473 16,161 4,835 87,989 71,470 35,103 43.66%
-
Tax Rate 3.44% 26.23% 23.39% 53.08% 9.21% 22.34% 24.29% -
Total Cost 121,560 597,021 633,175 592,886 415,392 2,181,301 2,186,346 -38.19%
-
Net Worth 568,257 394,679 304,463 426,137 440,412 349,955 310,405 10.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,185 286 91 91 - - - -
Div Payout % 0.38% 6.40% 0.57% 1.89% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 568,257 394,679 304,463 426,137 440,412 349,955 310,405 10.59%
NOSH 291,414 303,600 304,463 304,384 297,575 304,308 304,318 -0.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 71.72% 0.59% 3.03% 0.59% 15.82% 3.28% 1.64% -
ROE 54.42% 1.13% 5.31% 1.13% 19.98% 20.42% 11.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.51 197.81 214.46 195.93 165.82 741.13 730.39 -23.38%
EPS 106.11 1.47 5.31 1.59 29.57 23.49 11.53 44.71%
DPS 0.41 0.09 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.95 1.30 1.00 1.40 1.48 1.15 1.02 11.39%
Adjusted Per Share Value based on latest NOSH - 304,384
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 163.09 227.86 247.74 226.28 187.21 855.71 843.34 -23.93%
EPS 117.33 1.70 6.13 1.83 33.38 27.12 13.32 43.66%
DPS 0.45 0.11 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.1561 1.4975 1.1552 1.6168 1.671 1.3278 1.1777 10.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.96 0.745 0.67 0.665 0.41 0.50 0.65 -
P/RPS 0.65 0.38 0.31 0.34 0.25 0.07 0.09 38.98%
P/EPS 0.90 50.57 12.62 41.86 1.39 2.13 5.64 -26.33%
EY 110.53 1.98 7.92 2.39 72.12 46.97 17.75 35.59%
DY 0.42 0.13 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.67 0.48 0.28 0.43 0.64 -4.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 24/11/15 19/11/14 25/11/13 30/11/12 21/11/11 29/11/10 -
Price 0.89 0.78 0.65 0.635 0.50 0.41 0.62 -
P/RPS 0.60 0.39 0.30 0.32 0.30 0.06 0.08 39.86%
P/EPS 0.84 52.94 12.25 39.98 1.69 1.75 5.37 -26.57%
EY 119.23 1.89 8.17 2.50 59.14 57.28 18.60 36.25%
DY 0.46 0.12 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.65 0.45 0.34 0.36 0.61 -4.59%

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