[MAA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 2064.76%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 391,316 573,970 544,700 566,096 572,922 580,444 576,240 -22.68%
PBT 383,952 571,784 8,596 32,621 1,752 5,436 10,104 1022.82%
Tax -5,137 -7,460 -6,540 -9,535 -3,206 -3,318 -2,800 49.69%
NP 378,814 564,324 2,056 23,086 -1,454 2,118 7,304 1280.76%
-
NP to SH 378,212 563,420 -560 24,625 -1,253 1,156 3,284 2246.74%
-
Tax Rate 1.34% 1.30% 76.08% 29.23% 182.99% 61.04% 27.71% -
Total Cost 12,501 9,646 542,644 543,010 574,377 578,326 568,936 -92.10%
-
Net Worth 568,257 681,603 383,599 419,845 394,193 390,150 422,662 21.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,593 2,223 335 178 242 173 - -
Div Payout % 0.42% 0.39% 0.00% 0.73% 0.00% 15.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 568,257 681,603 383,599 419,845 394,193 390,150 422,662 21.74%
NOSH 292,693 292,533 279,999 297,762 303,225 288,999 304,074 -2.50%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 96.81% 98.32% 0.38% 4.08% -0.25% 0.36% 1.27% -
ROE 66.56% 82.66% -0.15% 5.87% -0.32% 0.30% 0.78% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 134.28 196.21 194.54 190.12 188.94 200.85 189.51 -20.47%
EPS 130.88 192.58 -0.20 8.27 -0.41 0.40 1.08 2327.56%
DPS 0.55 0.76 0.12 0.06 0.08 0.06 0.00 -
NAPS 1.95 2.33 1.37 1.41 1.30 1.35 1.39 25.24%
Adjusted Per Share Value based on latest NOSH - 300,764
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 148.47 217.77 206.67 214.79 217.38 220.23 218.63 -22.68%
EPS 143.50 213.77 -0.21 9.34 -0.48 0.44 1.25 2241.76%
DPS 0.60 0.84 0.13 0.07 0.09 0.07 0.00 -
NAPS 2.1561 2.5861 1.4554 1.593 1.4956 1.4803 1.6036 21.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.96 1.17 0.95 0.935 0.745 0.77 0.70 -
P/RPS 0.71 0.60 0.49 0.49 0.39 0.38 0.37 54.23%
P/EPS 0.74 0.61 -475.00 11.31 -180.24 192.50 64.81 -94.88%
EY 135.19 164.62 -0.21 8.84 -0.55 0.52 1.54 1859.18%
DY 0.57 0.65 0.13 0.06 0.11 0.08 0.00 -
P/NAPS 0.49 0.50 0.69 0.66 0.57 0.57 0.50 -1.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 -
Price 0.89 0.935 1.12 0.96 0.78 0.715 0.755 -
P/RPS 0.66 0.48 0.58 0.50 0.41 0.36 0.40 39.50%
P/EPS 0.69 0.49 -560.00 11.61 -188.71 178.75 69.91 -95.35%
EY 145.83 205.99 -0.18 8.61 -0.53 0.56 1.43 2064.45%
DY 0.61 0.81 0.11 0.06 0.10 0.08 0.00 -
P/NAPS 0.46 0.40 0.82 0.68 0.60 0.53 0.54 -10.11%

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