[MAA] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -47.95%
YoY- -94.99%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 220,534 204,489 173,935 154,152 165,299 558,173 663,714 -15.57%
PBT 35,683 -65,871 -5,395 17,978 263,098 32,249 16,484 12.60%
Tax -9,118 -2,496 -2,725 -3,678 -2,189 -10,470 -1,144 37.57%
NP 26,565 -68,367 -8,120 14,300 260,909 21,779 15,340 8.80%
-
NP to SH 33,366 -68,280 -8,261 13,083 261,111 23,669 14,975 13.10%
-
Tax Rate 25.55% - - 20.46% 0.83% 32.47% 6.94% -
Total Cost 193,969 272,856 182,055 139,852 -95,610 536,394 648,374 -16.92%
-
Net Worth 535,375 464,715 536,095 538,830 548,386 383,599 422,662 3.69%
Dividend
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 16,408 - 8,287 17,888 279 183 -
Div Payout % - 0.00% - 63.35% 6.85% 1.18% 1.22% -
Equity
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 535,375 464,715 536,095 538,830 548,386 383,599 422,662 3.69%
NOSH 273,518 273,518 273,518 273,518 273,518 279,999 304,074 -1.61%
Ratio Analysis
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.05% -33.43% -4.67% 9.28% 157.84% 3.90% 2.31% -
ROE 6.23% -14.69% -1.54% 2.43% 47.61% 6.17% 3.54% -
Per Share
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 83.62 74.81 63.59 56.36 59.08 199.35 218.27 -13.70%
EPS 12.65 -24.98 -3.02 4.78 93.32 8.45 4.92 15.61%
DPS 0.00 6.00 0.00 3.03 6.39 0.10 0.06 -
NAPS 2.03 1.70 1.96 1.97 1.96 1.37 1.39 5.99%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 83.67 77.59 65.99 58.49 62.72 211.78 251.82 -15.57%
EPS 12.66 -25.91 -3.13 4.96 99.07 8.98 5.68 13.10%
DPS 0.00 6.23 0.00 3.14 6.79 0.11 0.07 -
NAPS 2.0313 1.7632 2.034 2.0444 2.0807 1.4554 1.6036 3.70%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.70 0.57 1.02 0.695 0.86 0.95 0.70 -
P/RPS 0.84 0.76 1.60 1.23 1.46 0.48 0.32 15.98%
P/EPS 5.53 -2.28 -33.77 14.53 0.92 11.24 14.21 -13.50%
EY 18.07 -43.82 -2.96 6.88 108.52 8.90 7.04 15.58%
DY 0.00 10.53 0.00 4.36 7.43 0.10 0.09 -
P/NAPS 0.34 0.34 0.52 0.35 0.44 0.69 0.50 -5.75%
Price Multiplier on Announcement Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 23/11/21 30/06/20 29/05/19 28/05/18 25/05/17 25/05/16 27/05/15 -
Price 0.68 0.72 0.795 0.645 0.865 1.12 0.755 -
P/RPS 0.81 0.96 1.25 1.14 1.46 0.56 0.35 13.76%
P/EPS 5.37 -2.88 -26.32 13.48 0.93 13.25 15.33 -14.88%
EY 18.61 -34.69 -3.80 7.42 107.89 7.55 6.52 17.49%
DY 0.00 8.33 0.00 4.70 7.39 0.09 0.08 -
P/NAPS 0.33 0.42 0.41 0.33 0.44 0.82 0.54 -7.28%

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