[MAA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -64.8%
YoY- -57.56%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 544,700 566,096 572,922 580,444 576,240 694,987 698,848 -15.29%
PBT 8,596 32,621 1,752 5,436 10,104 19,244 21,045 -44.91%
Tax -6,540 -9,535 -3,206 -3,318 -2,800 -1,451 -3,472 52.46%
NP 2,056 23,086 -1,454 2,118 7,304 17,793 17,573 -76.04%
-
NP to SH -560 24,625 -1,253 1,156 3,284 16,742 15,105 -
-
Tax Rate 76.08% 29.23% 182.99% 61.04% 27.71% 7.54% 16.50% -
Total Cost 542,644 543,010 574,377 578,326 568,936 677,194 681,274 -14.06%
-
Net Worth 383,599 419,845 394,193 390,150 422,662 422,708 304,751 16.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 335 178 242 173 - 182 243 23.84%
Div Payout % 0.00% 0.73% 0.00% 15.00% - 1.09% 1.61% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 383,599 419,845 394,193 390,150 422,662 422,708 304,751 16.56%
NOSH 279,999 297,762 303,225 288,999 304,074 304,107 304,751 -5.48%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.38% 4.08% -0.25% 0.36% 1.27% 2.56% 2.51% -
ROE -0.15% 5.87% -0.32% 0.30% 0.78% 3.96% 4.96% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 194.54 190.12 188.94 200.85 189.51 228.53 229.32 -10.37%
EPS -0.20 8.27 -0.41 0.40 1.08 5.51 4.96 -
DPS 0.12 0.06 0.08 0.06 0.00 0.06 0.08 31.00%
NAPS 1.37 1.41 1.30 1.35 1.39 1.39 1.00 23.32%
Adjusted Per Share Value based on latest NOSH - 347,142
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 206.67 214.79 217.38 220.23 218.63 263.69 265.15 -15.29%
EPS -0.21 9.34 -0.48 0.44 1.25 6.35 5.73 -
DPS 0.13 0.07 0.09 0.07 0.00 0.07 0.09 27.75%
NAPS 1.4554 1.593 1.4956 1.4803 1.6036 1.6038 1.1563 16.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.95 0.935 0.745 0.77 0.70 0.65 0.67 -
P/RPS 0.49 0.49 0.39 0.38 0.37 0.28 0.29 41.81%
P/EPS -475.00 11.31 -180.24 192.50 64.81 11.81 13.52 -
EY -0.21 8.84 -0.55 0.52 1.54 8.47 7.40 -
DY 0.13 0.06 0.11 0.08 0.00 0.09 0.12 5.47%
P/NAPS 0.69 0.66 0.57 0.57 0.50 0.47 0.67 1.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 19/11/14 -
Price 1.12 0.96 0.78 0.715 0.755 0.725 0.65 -
P/RPS 0.58 0.50 0.41 0.36 0.40 0.32 0.28 62.42%
P/EPS -560.00 11.61 -188.71 178.75 69.91 13.17 13.11 -
EY -0.18 8.61 -0.53 0.56 1.43 7.59 7.63 -
DY 0.11 0.06 0.10 0.08 0.00 0.08 0.12 -5.63%
P/NAPS 0.82 0.68 0.60 0.53 0.54 0.52 0.65 16.73%

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