[MAA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.63%
YoY- -88.92%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 297,438 566,058 694,987 586,213 513,044 1,726,594 2,264,064 -28.67%
PBT 266,537 32,626 19,308 8,907 39,168 143,311 36,889 38.99%
Tax -3,795 -9,535 -1,451 -5,089 -4,043 -30,068 -6,872 -9.41%
NP 262,742 23,091 17,857 3,818 35,125 113,243 30,017 43.51%
-
NP to SH 262,290 24,630 16,806 4,708 42,477 114,095 27,465 45.60%
-
Tax Rate 1.42% 29.23% 7.52% 57.13% 10.32% 20.98% 18.63% -
Total Cost 34,696 542,967 677,130 582,395 477,919 1,613,351 2,234,047 -50.01%
-
Net Worth 577,361 424,078 304,467 305,030 304,818 304,371 285,760 12.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,185 286 91 91 - - - -
Div Payout % 0.45% 1.16% 0.55% 1.94% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 577,361 424,078 304,467 305,030 304,818 304,371 285,760 12.42%
NOSH 288,680 300,764 304,467 305,030 304,818 304,371 304,000 -0.85%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 88.34% 4.08% 2.57% 0.65% 6.85% 6.56% 1.33% -
ROE 45.43% 5.81% 5.52% 1.54% 13.94% 37.49% 9.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.03 188.21 228.26 192.18 168.31 567.27 744.76 -28.06%
EPS 90.86 8.19 5.52 1.54 13.94 37.49 9.03 46.87%
DPS 0.41 0.10 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.00 1.41 1.00 1.00 1.00 1.00 0.94 13.39%
Adjusted Per Share Value based on latest NOSH - 305,030
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 112.78 214.63 263.52 222.28 194.53 654.68 858.47 -28.67%
EPS 99.45 9.34 6.37 1.79 16.11 43.26 10.41 45.61%
DPS 0.45 0.11 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.1892 1.608 1.1545 1.1566 1.1558 1.1541 1.0835 12.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.885 0.935 0.65 0.62 0.44 0.41 0.73 -
P/RPS 0.86 0.50 0.28 0.32 0.26 0.07 0.10 43.08%
P/EPS 0.97 11.42 11.78 40.17 3.16 1.09 8.08 -29.74%
EY 102.66 8.76 8.49 2.49 31.67 91.43 12.38 42.22%
DY 0.46 0.10 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 0.44 0.66 0.65 0.62 0.44 0.41 0.78 -9.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 23/02/12 25/02/11 -
Price 0.885 0.96 0.725 0.655 0.505 0.41 0.80 -
P/RPS 0.86 0.51 0.32 0.34 0.30 0.07 0.11 40.83%
P/EPS 0.97 11.72 13.13 42.44 3.62 1.09 8.85 -30.79%
EY 102.66 8.53 7.61 2.36 27.59 91.43 11.29 44.42%
DY 0.46 0.10 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.73 0.66 0.51 0.41 0.85 -10.38%

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