[MAA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 20.6%
YoY- -153.64%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 184,312 176,972 168,856 167,016 159,982 156,656 119,024 33.95%
PBT 2,496 31,128 -24,373 -16,918 -21,652 -44,784 28,626 -80.42%
Tax -5,746 -4,740 -2,965 -4,949 -5,944 -5,700 -2,282 85.39%
NP -3,250 26,388 -27,338 -21,868 -27,596 -50,484 26,344 -
-
NP to SH -3,320 26,264 -27,457 -21,894 -27,576 -50,520 25,136 -
-
Tax Rate 230.21% 15.23% - - - - 7.97% -
Total Cost 187,562 150,584 196,194 188,884 187,578 207,140 92,680 60.20%
-
Net Worth 533,360 536,095 530,624 527,889 530,624 538,830 560,711 -3.28%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 8,205 10,940 16,411 32,822 246 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.98% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 533,360 536,095 530,624 527,889 530,624 538,830 560,711 -3.28%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.76% 14.91% -16.19% -13.09% -17.25% -32.23% 22.13% -
ROE -0.62% 4.90% -5.17% -4.15% -5.20% -9.38% 4.48% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 67.39 64.70 61.73 61.06 58.49 57.27 43.52 33.95%
EPS -1.22 9.60 -10.04 -8.00 -10.08 -18.48 9.19 -
DPS 0.00 0.00 3.00 4.00 6.00 12.00 0.09 -
NAPS 1.95 1.96 1.94 1.93 1.94 1.97 2.05 -3.28%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 69.93 67.15 64.07 63.37 60.70 59.44 45.16 33.95%
EPS -1.26 9.96 -10.42 -8.31 -10.46 -19.17 9.54 -
DPS 0.00 0.00 3.11 4.15 6.23 12.45 0.09 -
NAPS 2.0237 2.034 2.0133 2.0029 2.0133 2.0444 2.1274 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.965 1.02 0.495 0.575 0.65 0.695 0.77 -
P/RPS 1.43 1.58 0.80 0.94 1.11 1.21 1.77 -13.28%
P/EPS -79.50 10.62 -4.93 -7.18 -6.45 -3.76 8.38 -
EY -1.26 9.41 -20.28 -13.92 -15.51 -26.58 11.93 -
DY 0.00 0.00 6.06 6.96 9.23 17.27 0.12 -
P/NAPS 0.49 0.52 0.26 0.30 0.34 0.35 0.38 18.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 27/02/19 22/11/18 29/08/18 28/05/18 28/02/18 -
Price 0.84 0.795 0.60 0.49 0.595 0.645 0.79 -
P/RPS 1.25 1.23 0.97 0.80 1.02 1.13 1.82 -22.20%
P/EPS -69.20 8.28 -5.98 -6.12 -5.90 -3.49 8.60 -
EY -1.45 12.08 -16.73 -16.34 -16.94 -28.64 11.63 -
DY 0.00 0.00 5.00 8.16 10.08 18.60 0.11 -
P/NAPS 0.43 0.41 0.31 0.25 0.31 0.33 0.39 6.74%

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