[MAA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	66,216	16,144	297,438	391,316	573,970	544,700	566,096	-76.11%
YoY %	310.16%	-94.57%	-23.99%	-31.82%	5.37%	-3.78%	-	-
Horiz. %	11.70%	2.85%	52.54%	69.13%	101.39%	96.22%	100.00%	-
PBT	62,754	-5,160	266,537	383,952	571,784	8,596	32,621	54.73%
YoY %	1,316.16%	-101.94%	-30.58%	-32.85%	6,551.74%	-73.65%	-	-
Horiz. %	192.37%	-15.82%	817.07%	1,177.01%	1,752.81%	26.35%	100.00%	-
Tax	-2,034	-116	-3,795	-5,137	-7,460	-6,540	-9,535	-64.33%
YoY %	-1,653.45%	96.94%	26.12%	31.14%	-14.07%	31.41%	-	-
Horiz. %	21.33%	1.22%	39.80%	53.88%	78.24%	68.59%	100.00%	-
NP	60,720	-5,276	262,742	378,814	564,324	2,056	23,086	90.65%
YoY %	1,250.87%	-102.01%	-30.64%	-32.87%	27,347.67%	-91.09%	-	-
Horiz. %	263.02%	-22.85%	1,138.10%	1,640.88%	2,444.44%	8.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,750	-5,276	262,290	378,212	563,420	-560	24,625	80.66%
YoY %	1,232.49%	-102.01%	-30.65%	-32.87%	100,710.71%	-102.27%	-	-
Horiz. %	242.64%	-21.43%	1,065.14%	1,535.89%	2,288.00%	-2.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.24%	-	1.42%	1.34%	1.30%	76.08%	29.23%	-
YoY %	0.00%	-	5.97%	3.08%	-98.29%	160.28%	-	-
Horiz. %	11.08%	-	4.86%	4.58%	4.45%	260.28%	100.00%	-
Total Cost	5,496	21,420	34,696	12,501	9,646	542,644	543,010	-95.33%
YoY %	-74.34%	-38.26%	177.55%	29.60%	-98.22%	-0.07%	-	-
Horiz. %	1.01%	3.94%	6.39%	2.30%	1.78%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	560,711	548,386	568,574	568,257	681,603	383,599	419,845	21.29%
YoY %	2.25%	-3.55%	0.06%	-16.63%	77.69%	-8.63%	-	-
Horiz. %	133.55%	130.62%	135.42%	135.35%	162.35%	91.37%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	328	67,149	1,165	1,593	2,223	335	178	50.35%
YoY %	-99.51%	5,663.86%	-26.87%	-28.34%	563.58%	88.20%	-	-
Horiz. %	184.27%	37,724.16%	654.49%	894.94%	1,248.88%	188.20%	100.00%	-
Div Payout %	0.55%	0.00%	0.44%	0.42%	0.39%	0.00%	0.73%	-
YoY %	0.00%	0.00%	4.76%	7.69%	0.00%	0.00%	-	-
Horiz. %	75.34%	0.00%	60.27%	57.53%	53.42%	0.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	560,711	548,386	568,574	568,257	681,603	383,599	419,845	21.29%
YoY %	2.25%	-3.55%	0.06%	-16.63%	77.69%	-8.63%	-	-
Horiz. %	133.55%	130.62%	135.42%	135.35%	162.35%	91.37%	100.00%	-
NOSH	273,518	273,518	284,287	292,693	292,533	279,999	297,762	-5.50%
YoY %	0.00%	-3.79%	-2.87%	0.05%	4.48%	-5.97%	-	-
Horiz. %	91.86%	91.86%	95.47%	98.30%	98.24%	94.03%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	91.70%	-32.68%	88.34%	96.81%	98.32%	0.38%	4.08%	-
YoY %	380.60%	-136.99%	-8.75%	-1.54%	25,773.68%	-90.69%	-	-
Horiz. %	2,247.55%	-800.98%	2,165.20%	2,372.79%	2,409.80%	9.31%	100.00%	-
ROE	10.66%	-0.96%	46.13%	66.56%	82.66%	-0.15%	5.87%	-
YoY %	1,210.42%	-102.08%	-30.69%	-19.48%	55,206.67%	-102.56%	-	-
Horiz. %	181.60%	-16.35%	785.86%	1,133.90%	1,408.18%	-2.56%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	24.21	5.77	104.63	134.28	196.21	194.54	190.12	-74.72%
YoY %	319.58%	-94.49%	-22.08%	-31.56%	0.86%	2.32%	-	-
Horiz. %	12.73%	3.03%	55.03%	70.63%	103.20%	102.32%	100.00%	-
EPS	21.84	-1.92	92.26	130.88	192.58	-0.20	8.27	91.17%
YoY %	1,237.50%	-102.08%	-29.51%	-32.04%	96,390.00%	-102.42%	-	-
Horiz. %	264.09%	-23.22%	1,115.60%	1,582.59%	2,328.66%	-2.42%	100.00%	-
DPS	0.12	24.00	0.41	0.55	0.76	0.12	0.06	58.80%
YoY %	-99.50%	5,753.66%	-25.45%	-27.63%	533.33%	100.00%	-	-
Horiz. %	200.00%	40,000.00%	683.33%	916.67%	1,266.67%	200.00%	100.00%	-
NAPS	2.05	1.96	2.00	1.95	2.33	1.37	1.41	28.36%
YoY %	4.59%	-2.00%	2.56%	-16.31%	70.07%	-2.84%	-	-
Horiz. %	145.39%	139.01%	141.84%	138.30%	165.25%	97.16%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 292,693
RPS	25.11	6.12	112.78	148.38	217.63	206.54	214.65	-76.11%
YoY %	310.29%	-94.57%	-23.99%	-31.82%	5.37%	-3.78%	-	-
Horiz. %	11.70%	2.85%	52.54%	69.13%	101.39%	96.22%	100.00%	-
EPS	22.66	-2.00	99.45	143.41	213.63	-0.21	9.34	80.65%
YoY %	1,233.00%	-102.01%	-30.65%	-32.87%	101,828.57%	-102.25%	-	-
Horiz. %	242.61%	-21.41%	1,064.78%	1,535.44%	2,287.26%	-2.25%	100.00%	-
DPS	0.12	25.46	0.44	0.60	0.84	0.13	0.07	43.28%
YoY %	-99.53%	5,686.36%	-26.67%	-28.57%	546.15%	85.71%	-	-
Horiz. %	171.43%	36,371.43%	628.57%	857.14%	1,200.00%	185.71%	100.00%	-
NAPS	2.1261	2.0793	2.1559	2.1547	2.5845	1.4545	1.5919	21.29%
YoY %	2.25%	-3.55%	0.06%	-16.63%	77.69%	-8.63%	-	-
Horiz. %	133.56%	130.62%	135.43%	135.35%	162.35%	91.37%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.855	0.86	0.885	0.96	1.17	0.95	0.935	-
P/RPS	3.53	14.90	0.85	0.71	0.60	0.49	0.49	273.45%
YoY %	-76.31%	1,652.94%	19.72%	18.33%	22.45%	0.00%	-	-
Horiz. %	720.41%	3,040.82%	173.47%	144.90%	122.45%	100.00%	100.00%	-
P/EPS	3.91	-45.61	0.96	0.74	0.61	-475.00	11.31	-50.77%
YoY %	108.57%	-4,851.04%	29.73%	21.31%	100.13%	-4,299.82%	-	-
Horiz. %	34.57%	-403.27%	8.49%	6.54%	5.39%	-4,199.82%	100.00%	-
EY	25.55	-2.19	104.25	135.19	164.62	-0.21	8.84	103.03%
YoY %	1,266.67%	-102.10%	-22.89%	-17.88%	78,490.48%	-102.38%	-	-
Horiz. %	289.03%	-24.77%	1,179.30%	1,529.30%	1,862.22%	-2.38%	100.00%	-
DY	0.14	27.91	0.46	0.57	0.65	0.13	0.06	76.01%
YoY %	-99.50%	5,967.39%	-19.30%	-12.31%	400.00%	116.67%	-	-
Horiz. %	233.33%	46,516.67%	766.67%	950.00%	1,083.33%	216.67%	100.00%	-
P/NAPS	0.42	0.44	0.44	0.49	0.50	0.69	0.66	-26.03%
YoY %	-4.55%	0.00%	-10.20%	-2.00%	-27.54%	4.55%	-	-
Horiz. %	63.64%	66.67%	66.67%	74.24%	75.76%	104.55%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	25/05/17	28/02/17	29/11/16	25/08/16	25/05/16	29/02/16	-
Price	0.835	0.865	0.885	0.89	0.935	1.12	0.96	-
P/RPS	3.45	14.99	0.85	0.66	0.48	0.58	0.50	262.86%
YoY %	-76.98%	1,663.53%	28.79%	37.50%	-17.24%	16.00%	-	-
Horiz. %	690.00%	2,998.00%	170.00%	132.00%	96.00%	116.00%	100.00%	-
P/EPS	3.82	-45.87	0.96	0.69	0.49	-560.00	11.61	-52.37%
YoY %	108.33%	-4,878.12%	39.13%	40.82%	100.09%	-4,923.43%	-	-
Horiz. %	32.90%	-395.09%	8.27%	5.94%	4.22%	-4,823.43%	100.00%	-
EY	26.16	-2.18	104.25	145.83	205.99	-0.18	8.61	109.91%
YoY %	1,300.00%	-102.09%	-28.51%	-29.21%	114,538.89%	-102.09%	-	-
Horiz. %	303.83%	-25.32%	1,210.80%	1,693.73%	2,392.45%	-2.09%	100.00%	-
DY	0.14	27.75	0.46	0.61	0.81	0.11	0.06	76.01%
YoY %	-99.50%	5,932.61%	-24.59%	-24.69%	636.36%	83.33%	-	-
Horiz. %	233.33%	46,250.00%	766.67%	1,016.67%	1,350.00%	183.33%	100.00%	-
P/NAPS	0.41	0.44	0.44	0.46	0.40	0.82	0.68	-28.65%
YoY %	-6.82%	0.00%	-4.35%	15.00%	-51.22%	20.59%	-	-
Horiz. %	60.29%	64.71%	64.71%	67.65%	58.82%	120.59%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:20:00

EMA 5

10 Mins

SELL

2024-05-15 12:05:00

EMA 5

5 Mins

SELL

2024-05-15 12:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-15 12:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-15 12:00:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

620

TASCO

TASCO BERHAD

597

PTRANS

PERAK TRANSIT BERHAD

463

MPI

MALAYSIAN PACIFIC INDUSTRIES

458

HLIND

HONG LEONG INDUSTRIES BHD

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

419

MYEG

MY E.G. SERVICES BHD

362

MBSB

MALAYSIA BUILDING SOCIETY BHD

335

SUPERMX

SUPERMAX CORPORATION BHD

330

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More