[MAA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5985.0%
YoY- -88.92%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 698,848 672,592 701,332 586,213 609,873 580,946 526,072 20.82%
PBT 21,045 5,788 21,400 8,907 -1,400 -48,732 -31,024 -
Tax -3,472 -2,010 -4,028 -5,089 -2,209 -2,592 -904 145.04%
NP 17,573 3,778 17,372 3,818 -3,609 -51,324 -31,928 -
-
NP to SH 15,105 2,724 10,608 4,708 -80 -46,082 -28,936 -
-
Tax Rate 16.50% 34.73% 18.82% 57.13% - - - -
Total Cost 681,274 668,814 683,960 582,395 613,482 632,270 558,000 14.21%
-
Net Worth 304,751 306,093 306,052 430,558 420,000 404,815 419,450 -19.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 243 367 - 90 120 182 - -
Div Payout % 1.61% 13.48% - 1.93% 0.00% 0.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 304,751 306,093 306,052 430,558 420,000 404,815 419,450 -19.16%
NOSH 304,751 306,093 306,052 303,209 300,000 304,372 303,949 0.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.51% 0.56% 2.48% 0.65% -0.59% -8.83% -6.07% -
ROE 4.96% 0.89% 3.47% 1.09% -0.02% -11.38% -6.90% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 229.32 219.73 229.15 193.34 203.29 190.87 173.08 20.61%
EPS 4.96 0.90 3.48 1.55 -0.03 -15.14 -9.52 -
DPS 0.08 0.12 0.00 0.03 0.04 0.06 0.00 -
NAPS 1.00 1.00 1.00 1.42 1.40 1.33 1.38 -19.30%
Adjusted Per Share Value based on latest NOSH - 305,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 264.98 255.03 265.93 222.28 231.25 220.28 199.47 20.82%
EPS 5.73 1.03 4.02 1.79 -0.03 -17.47 -10.97 -
DPS 0.09 0.14 0.00 0.03 0.05 0.07 0.00 -
NAPS 1.1555 1.1606 1.1605 1.6326 1.5925 1.535 1.5904 -19.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.67 0.68 0.62 0.62 0.665 0.55 0.525 -
P/RPS 0.29 0.31 0.27 0.32 0.33 0.29 0.30 -2.23%
P/EPS 13.52 76.41 17.89 39.93 -2,493.75 -3.63 -5.51 -
EY 7.40 1.31 5.59 2.50 -0.04 -27.53 -18.13 -
DY 0.12 0.18 0.00 0.05 0.06 0.11 0.00 -
P/NAPS 0.67 0.68 0.62 0.44 0.48 0.41 0.38 45.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 -
Price 0.65 0.665 0.62 0.655 0.635 0.565 0.56 -
P/RPS 0.28 0.30 0.27 0.34 0.31 0.30 0.32 -8.50%
P/EPS 13.11 74.73 17.89 42.18 -2,381.25 -3.73 -5.88 -
EY 7.63 1.34 5.59 2.37 -0.04 -26.80 -17.00 -
DY 0.12 0.18 0.00 0.05 0.06 0.11 0.00 -
P/NAPS 0.65 0.67 0.62 0.46 0.45 0.42 0.41 35.92%

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