[MAA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 100710.71%
YoY- 48638.75%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 16,144 297,438 391,316 573,970 544,700 566,096 572,922 -90.71%
PBT -5,160 266,537 383,952 571,784 8,596 32,621 1,752 -
Tax -116 -3,795 -5,137 -7,460 -6,540 -9,535 -3,206 -89.03%
NP -5,276 262,742 378,814 564,324 2,056 23,086 -1,454 135.94%
-
NP to SH -5,276 262,290 378,212 563,420 -560 24,625 -1,253 160.52%
-
Tax Rate - 1.42% 1.34% 1.30% 76.08% 29.23% 182.99% -
Total Cost 21,420 34,696 12,501 9,646 542,644 543,010 574,377 -88.81%
-
Net Worth 548,386 568,574 568,257 681,603 383,599 419,845 394,193 24.59%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 67,149 1,165 1,593 2,223 335 178 242 4139.64%
Div Payout % 0.00% 0.44% 0.42% 0.39% 0.00% 0.73% 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 548,386 568,574 568,257 681,603 383,599 419,845 394,193 24.59%
NOSH 273,518 284,287 292,693 292,533 279,999 297,762 303,225 -6.63%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -32.68% 88.34% 96.81% 98.32% 0.38% 4.08% -0.25% -
ROE -0.96% 46.13% 66.56% 82.66% -0.15% 5.87% -0.32% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.77 104.63 134.28 196.21 194.54 190.12 188.94 -90.20%
EPS -1.92 92.26 130.88 192.58 -0.20 8.27 -0.41 179.64%
DPS 24.00 0.41 0.55 0.76 0.12 0.06 0.08 4365.88%
NAPS 1.96 2.00 1.95 2.33 1.37 1.41 1.30 31.45%
Adjusted Per Share Value based on latest NOSH - 289,671
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.13 112.85 148.47 217.77 206.67 214.79 217.38 -90.71%
EPS -2.00 99.52 143.50 213.77 -0.21 9.34 -0.48 158.71%
DPS 25.48 0.44 0.60 0.84 0.13 0.07 0.09 4196.81%
NAPS 2.0807 2.1573 2.1561 2.5861 1.4554 1.593 1.4956 24.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.86 0.885 0.96 1.17 0.95 0.935 0.745 -
P/RPS 14.90 0.85 0.71 0.60 0.49 0.49 0.39 1031.84%
P/EPS -45.61 0.96 0.74 0.61 -475.00 11.31 -180.24 -59.95%
EY -2.19 104.25 135.19 164.62 -0.21 8.84 -0.55 151.00%
DY 27.91 0.46 0.57 0.65 0.13 0.06 0.11 3894.37%
P/NAPS 0.44 0.44 0.49 0.50 0.69 0.66 0.57 -15.83%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 -
Price 0.865 0.885 0.89 0.935 1.12 0.96 0.78 -
P/RPS 14.99 0.85 0.66 0.48 0.58 0.50 0.41 999.16%
P/EPS -45.87 0.96 0.69 0.49 -560.00 11.61 -188.71 -61.01%
EY -2.18 104.25 145.83 205.99 -0.18 8.61 -0.53 156.49%
DY 27.75 0.46 0.61 0.81 0.11 0.06 0.10 4139.90%
P/NAPS 0.44 0.44 0.46 0.40 0.82 0.68 0.60 -18.66%

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