[MAA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 454.53%
YoY- 18981.67%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 580,444 576,240 694,987 698,848 672,592 701,332 586,213 -0.65%
PBT 5,436 10,104 19,244 21,045 5,788 21,400 8,907 -28.11%
Tax -3,318 -2,800 -1,451 -3,472 -2,010 -4,028 -5,089 -24.86%
NP 2,118 7,304 17,793 17,573 3,778 17,372 3,818 -32.55%
-
NP to SH 1,156 3,284 16,742 15,105 2,724 10,608 4,708 -60.88%
-
Tax Rate 61.04% 27.71% 7.54% 16.50% 34.73% 18.82% 57.13% -
Total Cost 578,326 568,936 677,194 681,274 668,814 683,960 582,395 -0.46%
-
Net Worth 390,150 422,662 422,708 304,751 306,093 306,052 430,558 -6.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 173 - 182 243 367 - 90 54.78%
Div Payout % 15.00% - 1.09% 1.61% 13.48% - 1.93% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 390,150 422,662 422,708 304,751 306,093 306,052 430,558 -6.37%
NOSH 288,999 304,074 304,107 304,751 306,093 306,052 303,209 -3.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.36% 1.27% 2.56% 2.51% 0.56% 2.48% 0.65% -
ROE 0.30% 0.78% 3.96% 4.96% 0.89% 3.47% 1.09% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 200.85 189.51 228.53 229.32 219.73 229.15 193.34 2.58%
EPS 0.40 1.08 5.51 4.96 0.90 3.48 1.55 -59.56%
DPS 0.06 0.00 0.06 0.08 0.12 0.00 0.03 58.94%
NAPS 1.35 1.39 1.39 1.00 1.00 1.00 1.42 -3.32%
Adjusted Per Share Value based on latest NOSH - 304,463
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 220.23 218.63 263.69 265.15 255.19 266.10 222.42 -0.65%
EPS 0.44 1.25 6.35 5.73 1.03 4.02 1.79 -60.86%
DPS 0.07 0.00 0.07 0.09 0.14 0.00 0.03 76.19%
NAPS 1.4803 1.6036 1.6038 1.1563 1.1614 1.1612 1.6336 -6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.77 0.70 0.65 0.67 0.68 0.62 0.62 -
P/RPS 0.38 0.37 0.28 0.29 0.31 0.27 0.32 12.17%
P/EPS 192.50 64.81 11.81 13.52 76.41 17.89 39.93 186.20%
EY 0.52 1.54 8.47 7.40 1.31 5.59 2.50 -64.99%
DY 0.08 0.00 0.09 0.12 0.18 0.00 0.05 36.91%
P/NAPS 0.57 0.50 0.47 0.67 0.68 0.62 0.44 18.89%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.715 0.755 0.725 0.65 0.665 0.62 0.655 -
P/RPS 0.36 0.40 0.32 0.28 0.30 0.27 0.34 3.89%
P/EPS 178.75 69.91 13.17 13.11 74.73 17.89 42.18 162.56%
EY 0.56 1.43 7.59 7.63 1.34 5.59 2.37 -61.88%
DY 0.08 0.00 0.08 0.12 0.18 0.00 0.05 36.91%
P/NAPS 0.53 0.54 0.52 0.65 0.67 0.62 0.46 9.93%

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