[MAA] YoY TTM 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- 1.13%
YoY- 6813.24%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 183,855 169,006 79,231 429,853 600,543 652,944 596,386 -17.80%
PBT -13,730 -16,650 12,177 319,276 4,774 25,805 7,459 -
Tax -2,136 -5,130 -806 -10,983 -1,252 -6,036 -3,959 -9.76%
NP -15,866 -21,780 11,371 308,293 3,522 19,769 3,500 -
-
NP to SH -15,995 -21,900 10,263 309,229 4,473 16,161 4,835 -
-
Tax Rate - - 6.62% 3.44% 26.23% 23.39% 53.08% -
Total Cost 199,721 190,786 67,860 121,560 597,021 633,175 592,886 -16.57%
-
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 8,205 249 1,185 286 91 91 137.59%
Div Payout % 0.00% 0.00% 2.44% 0.38% 6.40% 0.57% 1.89% -
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 273,518 273,518 273,518 291,414 303,600 304,463 304,384 -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 -8.63% -12.89% 14.35% 71.72% 0.59% 3.03% 0.59% -
ROE -3.09% -4.15% 1.83% 54.42% 1.13% 5.31% 1.13% -
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 67.23 61.79 28.97 147.51 197.81 214.46 195.93 -16.32%
EPS -5.85 -8.01 3.75 106.11 1.47 5.31 1.59 -
DPS 6.00 3.00 0.09 0.41 0.09 0.03 0.03 141.72%
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 69.71 64.08 30.04 162.99 227.71 247.58 226.13 -17.80%
EPS -6.06 -8.30 3.89 117.25 1.70 6.13 1.83 -
DPS 6.22 3.11 0.09 0.45 0.11 0.03 0.03 143.18%
NAPS 1.9598 2.0016 2.1261 2.1547 1.4965 1.1544 1.6158 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 1.19 0.93 2.78 0.65 0.38 0.31 0.34 23.20%
P/EPS -13.68 -7.18 21.45 0.90 50.57 12.62 41.86 -
EY -7.31 -13.92 4.66 110.53 1.98 7.92 2.39 -
DY 7.50 5.22 0.11 0.42 0.13 0.04 0.05 130.41%
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 1.13 0.79 2.73 0.60 0.39 0.30 0.32 23.38%
P/EPS -12.99 -6.12 21.05 0.84 52.94 12.25 39.98 -
EY -7.70 -16.34 4.75 119.23 1.89 8.17 2.50 -
DY 7.89 6.12 0.12 0.46 0.12 0.05 0.05 132.37%
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