[MAA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	100,373	66,216	16,144	297,438	391,316	573,970	544,700	-67.58%
YoY %	51.58%	310.16%	-94.57%	-23.99%	-31.82%	5.37%	-	-
Horiz. %	18.43%	12.16%	2.96%	54.61%	71.84%	105.37%	100.00%	-
PBT	43,449	62,754	-5,160	266,537	383,952	571,784	8,596	194.23%
YoY %	-30.76%	1,316.16%	-101.94%	-30.58%	-32.85%	6,551.74%	-	-
Horiz. %	505.46%	730.04%	-60.03%	3,100.71%	4,466.64%	6,651.74%	100.00%	-
Tax	-1,152	-2,034	-116	-3,795	-5,137	-7,460	-6,540	-68.54%
YoY %	43.36%	-1,653.45%	96.94%	26.12%	31.14%	-14.07%	-	-
Horiz. %	17.61%	31.10%	1.77%	58.03%	78.55%	114.07%	100.00%	-
NP	42,297	60,720	-5,276	262,742	378,814	564,324	2,056	649.42%
YoY %	-30.34%	1,250.87%	-102.01%	-30.64%	-32.87%	27,347.67%	-	-
Horiz. %	2,057.25%	2,953.31%	-256.61%	12,779.28%	18,424.81%	27,447.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,820	59,750	-5,276	262,290	378,212	563,420	-560	-
YoY %	-31.68%	1,232.49%	-102.01%	-30.65%	-32.87%	100,710.71%	-	-
Horiz. %	-7,289.29%	-10,669.64%	942.14%	-46,837.50%	-67,537.86%	-100,610.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.65%	3.24%	-	1.42%	1.34%	1.30%	76.08%	-
YoY %	-18.21%	0.00%	-	5.97%	3.08%	-98.29%	-	-
Horiz. %	3.48%	4.26%	-	1.87%	1.76%	1.71%	100.00%	-
Total Cost	58,076	5,496	21,420	34,696	12,501	9,646	542,644	-77.42%
YoY %	956.70%	-74.34%	-38.26%	177.55%	29.60%	-98.22%	-	-
Horiz. %	10.70%	1.01%	3.95%	6.39%	2.30%	1.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	560,711	560,711	548,386	568,574	568,257	681,603	383,599	28.76%
YoY %	0.00%	2.25%	-3.55%	0.06%	-16.63%	77.69%	-	-
Horiz. %	146.17%	146.17%	142.96%	148.22%	148.14%	177.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	328	328	67,149	1,165	1,593	2,223	335	-1.39%
YoY %	0.00%	-99.51%	5,663.86%	-26.87%	-28.34%	563.58%	-	-
Horiz. %	97.91%	97.91%	20,044.48%	347.76%	475.52%	663.58%	100.00%	-
Div Payout %	0.80%	0.55%	0.00%	0.44%	0.42%	0.39%	0.00%	-
YoY %	45.45%	0.00%	0.00%	4.76%	7.69%	0.00%	-	-
Horiz. %	205.13%	141.03%	0.00%	112.82%	107.69%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	560,711	560,711	548,386	568,574	568,257	681,603	383,599	28.76%
YoY %	0.00%	2.25%	-3.55%	0.06%	-16.63%	77.69%	-	-
Horiz. %	146.17%	146.17%	142.96%	148.22%	148.14%	177.69%	100.00%	-
NOSH	273,518	273,518	273,518	284,287	292,693	292,533	279,999	-1.54%
YoY %	0.00%	0.00%	-3.79%	-2.87%	0.05%	4.48%	-	-
Horiz. %	97.69%	97.69%	97.69%	101.53%	104.53%	104.48%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	42.14%	91.70%	-32.68%	88.34%	96.81%	98.32%	0.38%	-
YoY %	-54.05%	380.60%	-136.99%	-8.75%	-1.54%	25,773.68%	-	-
Horiz. %	11,089.47%	24,131.58%	-8,600.00%	23,247.37%	25,476.32%	25,873.68%	100.00%	-
ROE	7.28%	10.66%	-0.96%	46.13%	66.56%	82.66%	-0.15%	-
YoY %	-31.71%	1,210.42%	-102.08%	-30.69%	-19.48%	55,206.67%	-	-
Horiz. %	-4,853.33%	-7,106.67%	640.00%	-30,753.33%	-44,373.33%	-55,106.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	36.70	24.21	5.77	104.63	134.28	196.21	194.54	-67.07%
YoY %	51.59%	319.58%	-94.49%	-22.08%	-31.56%	0.86%	-	-
Horiz. %	18.87%	12.44%	2.97%	53.78%	69.02%	100.86%	100.00%	-
EPS	14.92	21.84	-1.92	92.26	130.88	192.58	-0.20	-
YoY %	-31.68%	1,237.50%	-102.08%	-29.51%	-32.04%	96,390.00%	-	-
Horiz. %	-7,460.00%	-10,920.00%	960.00%	-46,130.00%	-65,440.00%	-96,290.00%	100.00%	-
DPS	0.12	0.12	24.00	0.41	0.55	0.76	0.12	0.00%
YoY %	0.00%	-99.50%	5,753.66%	-25.45%	-27.63%	533.33%	-	-
Horiz. %	100.00%	100.00%	20,000.00%	341.67%	458.33%	633.33%	100.00%	-
NAPS	2.05	2.05	1.96	2.00	1.95	2.33	1.37	30.79%
YoY %	0.00%	4.59%	-2.00%	2.56%	-16.31%	70.07%	-	-
Horiz. %	149.64%	149.64%	143.07%	145.99%	142.34%	170.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 288,680
RPS	38.06	25.11	6.12	112.78	148.38	217.63	206.54	-67.58%
YoY %	51.57%	310.29%	-94.57%	-23.99%	-31.82%	5.37%	-	-
Horiz. %	18.43%	12.16%	2.96%	54.60%	71.84%	105.37%	100.00%	-
EPS	15.48	22.66	-2.00	99.45	143.41	213.63	-0.21	-
YoY %	-31.69%	1,233.00%	-102.01%	-30.65%	-32.87%	101,828.57%	-	-
Horiz. %	-7,371.43%	-10,790.48%	952.38%	-47,357.14%	-68,290.48%	-101,728.57%	100.00%	-
DPS	0.12	0.12	25.46	0.44	0.60	0.84	0.13	-5.19%
YoY %	0.00%	-99.53%	5,686.36%	-26.67%	-28.57%	546.15%	-	-
Horiz. %	92.31%	92.31%	19,584.62%	338.46%	461.54%	646.15%	100.00%	-
NAPS	2.1261	2.1261	2.0793	2.1559	2.1547	2.5845	1.4545	28.76%
YoY %	0.00%	2.25%	-3.55%	0.06%	-16.63%	77.69%	-	-
Horiz. %	146.17%	146.17%	142.96%	148.22%	148.14%	177.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	0.805	0.855	0.86	0.885	0.96	1.17	0.95	-
P/RPS	2.19	3.53	14.90	0.85	0.71	0.60	0.49	171.08%
YoY %	-37.96%	-76.31%	1,652.94%	19.72%	18.33%	22.45%	-	-
Horiz. %	446.94%	720.41%	3,040.82%	173.47%	144.90%	122.45%	100.00%	-
P/EPS	5.39	3.91	-45.61	0.96	0.74	0.61	-475.00	-
YoY %	37.85%	108.57%	-4,851.04%	29.73%	21.31%	100.13%	-	-
Horiz. %	-1.13%	-0.82%	9.60%	-0.20%	-0.16%	-0.13%	100.00%	-
EY	18.54	25.55	-2.19	104.25	135.19	164.62	-0.21	-
YoY %	-27.44%	1,266.67%	-102.10%	-22.89%	-17.88%	78,490.48%	-	-
Horiz. %	-8,828.57%	-12,166.67%	1,042.86%	-49,642.86%	-64,376.19%	-78,390.48%	100.00%	-
DY	0.15	0.14	27.91	0.46	0.57	0.65	0.13	10.00%
YoY %	7.14%	-99.50%	5,967.39%	-19.30%	-12.31%	400.00%	-	-
Horiz. %	115.38%	107.69%	21,469.23%	353.85%	438.46%	500.00%	100.00%	-
P/NAPS	0.39	0.42	0.44	0.44	0.49	0.50	0.69	-31.61%
YoY %	-7.14%	-4.55%	0.00%	-10.20%	-2.00%	-27.54%	-	-
Horiz. %	56.52%	60.87%	63.77%	63.77%	71.01%	72.46%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	23/08/17	25/05/17	28/02/17	29/11/16	25/08/16	25/05/16	-
Price	0.79	0.835	0.865	0.885	0.89	0.935	1.12	-
P/RPS	2.15	3.45	14.99	0.85	0.66	0.48	0.58	139.32%
YoY %	-37.68%	-76.98%	1,663.53%	28.79%	37.50%	-17.24%	-	-
Horiz. %	370.69%	594.83%	2,584.48%	146.55%	113.79%	82.76%	100.00%	-
P/EPS	5.29	3.82	-45.87	0.96	0.69	0.49	-560.00	-
YoY %	38.48%	108.33%	-4,878.12%	39.13%	40.82%	100.09%	-	-
Horiz. %	-0.94%	-0.68%	8.19%	-0.17%	-0.12%	-0.09%	100.00%	-
EY	18.89	26.16	-2.18	104.25	145.83	205.99	-0.18	-
YoY %	-27.79%	1,300.00%	-102.09%	-28.51%	-29.21%	114,538.89%	-	-
Horiz. %	-10,494.44%	-14,533.33%	1,211.11%	-57,916.67%	-81,016.67%	-114,438.89%	100.00%	-
DY	0.15	0.14	27.75	0.46	0.61	0.81	0.11	22.94%
YoY %	7.14%	-99.50%	5,932.61%	-24.59%	-24.69%	636.36%	-	-
Horiz. %	136.36%	127.27%	25,227.27%	418.18%	554.55%	736.36%	100.00%	-
P/NAPS	0.39	0.41	0.44	0.44	0.46	0.40	0.82	-39.04%
YoY %	-4.88%	-6.82%	0.00%	-4.35%	15.00%	-51.22%	-	-
Horiz. %	47.56%	50.00%	53.66%	53.66%	56.10%	48.78%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos