[MAA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 45.42%
YoY- -146.15%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 176,972 168,856 167,016 159,982 156,656 119,024 100,373 45.99%
PBT 31,128 -24,373 -16,918 -21,652 -44,784 28,626 43,449 -19.95%
Tax -4,740 -2,965 -4,949 -5,944 -5,700 -2,282 -1,152 156.99%
NP 26,388 -27,338 -21,868 -27,596 -50,484 26,344 42,297 -27.00%
-
NP to SH 26,264 -27,457 -21,894 -27,576 -50,520 25,136 40,820 -25.49%
-
Tax Rate 15.23% - - - - 7.97% 2.65% -
Total Cost 150,584 196,194 188,884 187,578 207,140 92,680 58,076 88.84%
-
Net Worth 536,095 530,624 527,889 530,624 538,830 560,711 560,711 -2.95%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 8,205 10,940 16,411 32,822 246 328 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.98% 0.80% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 536,095 530,624 527,889 530,624 538,830 560,711 560,711 -2.95%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 14.91% -16.19% -13.09% -17.25% -32.23% 22.13% 42.14% -
ROE 4.90% -5.17% -4.15% -5.20% -9.38% 4.48% 7.28% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 64.70 61.73 61.06 58.49 57.27 43.52 36.70 45.98%
EPS 9.60 -10.04 -8.00 -10.08 -18.48 9.19 14.92 -25.48%
DPS 0.00 3.00 4.00 6.00 12.00 0.09 0.12 -
NAPS 1.96 1.94 1.93 1.94 1.97 2.05 2.05 -2.95%
Adjusted Per Share Value based on latest NOSH - 273,518
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 67.10 64.03 63.33 60.66 59.40 45.13 38.06 45.98%
EPS 9.96 -10.41 -8.30 -10.46 -19.16 9.53 15.48 -25.49%
DPS 0.00 3.11 4.15 6.22 12.45 0.09 0.12 -
NAPS 2.0327 2.012 2.0016 2.012 2.0431 2.1261 2.1261 -2.95%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.02 0.495 0.575 0.65 0.695 0.77 0.805 -
P/RPS 1.58 0.80 0.94 1.11 1.21 1.77 2.19 -19.57%
P/EPS 10.62 -4.93 -7.18 -6.45 -3.76 8.38 5.39 57.23%
EY 9.41 -20.28 -13.92 -15.51 -26.58 11.93 18.54 -36.39%
DY 0.00 6.06 6.96 9.23 17.27 0.12 0.15 -
P/NAPS 0.52 0.26 0.30 0.34 0.35 0.38 0.39 21.16%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 22/11/18 29/08/18 28/05/18 28/02/18 23/11/17 -
Price 0.795 0.60 0.49 0.595 0.645 0.79 0.79 -
P/RPS 1.23 0.97 0.80 1.02 1.13 1.82 2.15 -31.10%
P/EPS 8.28 -5.98 -6.12 -5.90 -3.49 8.60 5.29 34.84%
EY 12.08 -16.73 -16.34 -16.94 -28.64 11.63 18.89 -25.79%
DY 0.00 5.00 8.16 10.08 18.60 0.11 0.15 -
P/NAPS 0.41 0.31 0.25 0.31 0.33 0.39 0.39 3.39%

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