[MAA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.38%
YoY- -69.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 566,096 572,922 580,444 576,240 694,987 698,848 672,592 -10.82%
PBT 32,621 1,752 5,436 10,104 19,244 21,045 5,788 215.70%
Tax -9,535 -3,206 -3,318 -2,800 -1,451 -3,472 -2,010 181.52%
NP 23,086 -1,454 2,118 7,304 17,793 17,573 3,778 233.13%
-
NP to SH 24,625 -1,253 1,156 3,284 16,742 15,105 2,724 332.21%
-
Tax Rate 29.23% 182.99% 61.04% 27.71% 7.54% 16.50% 34.73% -
Total Cost 543,010 574,377 578,326 568,936 677,194 681,274 668,814 -12.93%
-
Net Worth 419,845 394,193 390,150 422,662 422,708 304,751 306,093 23.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 178 242 173 - 182 243 367 -38.18%
Div Payout % 0.73% 0.00% 15.00% - 1.09% 1.61% 13.48% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 419,845 394,193 390,150 422,662 422,708 304,751 306,093 23.37%
NOSH 297,762 303,225 288,999 304,074 304,107 304,751 306,093 -1.81%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.08% -0.25% 0.36% 1.27% 2.56% 2.51% 0.56% -
ROE 5.87% -0.32% 0.30% 0.78% 3.96% 4.96% 0.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 190.12 188.94 200.85 189.51 228.53 229.32 219.73 -9.17%
EPS 8.27 -0.41 0.40 1.08 5.51 4.96 0.90 336.93%
DPS 0.06 0.08 0.06 0.00 0.06 0.08 0.12 -36.92%
NAPS 1.41 1.30 1.35 1.39 1.39 1.00 1.00 25.66%
Adjusted Per Share Value based on latest NOSH - 304,074
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 214.65 217.24 220.09 218.49 263.52 264.98 255.03 -10.82%
EPS 9.34 -0.48 0.44 1.25 6.35 5.73 1.03 333.10%
DPS 0.07 0.09 0.07 0.00 0.07 0.09 0.14 -36.92%
NAPS 1.5919 1.4947 1.4793 1.6026 1.6028 1.1555 1.1606 23.37%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.935 0.745 0.77 0.70 0.65 0.67 0.68 -
P/RPS 0.49 0.39 0.38 0.37 0.28 0.29 0.31 35.57%
P/EPS 11.31 -180.24 192.50 64.81 11.81 13.52 76.41 -71.92%
EY 8.84 -0.55 0.52 1.54 8.47 7.40 1.31 255.85%
DY 0.06 0.11 0.08 0.00 0.09 0.12 0.18 -51.82%
P/NAPS 0.66 0.57 0.57 0.50 0.47 0.67 0.68 -1.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 28/08/15 27/05/15 26/02/15 19/11/14 25/08/14 -
Price 0.96 0.78 0.715 0.755 0.725 0.65 0.665 -
P/RPS 0.50 0.41 0.36 0.40 0.32 0.28 0.30 40.44%
P/EPS 11.61 -188.71 178.75 69.91 13.17 13.11 74.73 -71.00%
EY 8.61 -0.53 0.56 1.43 7.59 7.63 1.34 244.45%
DY 0.06 0.10 0.08 0.00 0.08 0.12 0.18 -51.82%
P/NAPS 0.68 0.60 0.53 0.54 0.52 0.65 0.67 0.98%

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