[MAA] QoQ Annualized Quarter Result on 31-Dec-2020

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020
Profit Trend
QoQ- 93.35%
YoY- 227.46%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 256,771 273,924 233,020 213,621 219,024 208,986 217,328 11.74%
PBT 26,293 22,891 59,388 44,901 35,701 1,192 -114,256 -
Tax -21,508 -25,677 -28,420 -5,840 -14,786 -15,576 -7,776 96.92%
NP 4,785 -2,786 30,968 39,061 20,914 -14,384 -122,032 -
-
NP to SH 13,516 7,615 36,084 39,789 20,578 -14,652 -121,988 -
-
Tax Rate 81.80% 112.17% 47.85% 13.01% 41.42% 1,306.71% - -
Total Cost 251,986 276,710 202,052 174,560 198,109 223,370 339,360 -17.98%
-
Net Worth 535,375 538,013 552,325 550,605 504,267 488,848 464,715 9.88%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 535,375 538,013 552,325 550,605 504,267 488,848 464,715 9.88%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.86% -1.02% 13.29% 18.29% 9.55% -6.88% -56.15% -
ROE 2.52% 1.42% 6.53% 7.23% 4.08% -3.00% -26.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 97.36 103.86 86.91 78.37 80.35 76.52 79.50 14.45%
EPS 5.13 2.88 13.44 14.82 7.60 -5.38 -44.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.04 2.06 2.02 1.85 1.79 1.70 12.54%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 97.42 103.93 88.41 81.05 83.10 79.29 82.46 11.74%
EPS 5.13 2.89 13.69 15.10 7.81 -5.56 -46.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0313 2.0413 2.0956 2.0891 1.9133 1.8548 1.7632 9.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.70 0.755 0.84 0.775 0.68 0.72 0.57 -
P/RPS 0.72 0.73 0.97 0.99 0.85 0.94 0.72 0.00%
P/EPS 13.66 26.15 6.24 5.31 9.01 -13.42 -1.28 -
EY 7.32 3.82 16.02 18.84 11.10 -7.45 -78.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.41 0.38 0.37 0.40 0.34 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 25/08/20 30/06/20 -
Price 0.68 0.76 0.88 0.70 0.615 0.73 0.72 -
P/RPS 0.70 0.73 1.01 0.89 0.77 0.95 0.91 -16.03%
P/EPS 13.27 26.32 6.54 4.80 8.15 -13.61 -1.61 -
EY 7.54 3.80 15.29 20.85 12.28 -7.35 -61.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.43 0.35 0.33 0.41 0.42 -14.83%

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