[MAA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -102.01%
YoY- -842.14%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 119,024 100,373 66,216 16,144 297,438 391,316 573,970 -64.86%
PBT 28,626 43,449 62,754 -5,160 266,537 383,952 571,784 -86.34%
Tax -2,282 -1,152 -2,034 -116 -3,795 -5,137 -7,460 -54.50%
NP 26,344 42,297 60,720 -5,276 262,742 378,814 564,324 -86.96%
-
NP to SH 25,136 40,820 59,750 -5,276 262,290 378,212 563,420 -87.34%
-
Tax Rate 7.97% 2.65% 3.24% - 1.42% 1.34% 1.30% -
Total Cost 92,680 58,076 5,496 21,420 34,696 12,501 9,646 350.09%
-
Net Worth 560,711 560,711 560,711 548,386 568,574 568,257 681,603 -12.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 246 328 328 67,149 1,165 1,593 2,223 -76.85%
Div Payout % 0.98% 0.80% 0.55% 0.00% 0.44% 0.42% 0.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 560,711 560,711 560,711 548,386 568,574 568,257 681,603 -12.17%
NOSH 273,518 273,518 273,518 273,518 284,287 292,693 292,533 -4.37%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.13% 42.14% 91.70% -32.68% 88.34% 96.81% 98.32% -
ROE 4.48% 7.28% 10.66% -0.96% 46.13% 66.56% 82.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.52 36.70 24.21 5.77 104.63 134.28 196.21 -63.25%
EPS 9.19 14.92 21.84 -1.92 92.26 130.88 192.58 -86.77%
DPS 0.09 0.12 0.12 24.00 0.41 0.55 0.76 -75.79%
NAPS 2.05 2.05 2.05 1.96 2.00 1.95 2.33 -8.15%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.13 38.06 25.11 6.12 112.78 148.38 217.63 -64.86%
EPS 9.53 15.48 22.66 -2.00 99.45 143.41 213.63 -87.35%
DPS 0.09 0.12 0.12 25.46 0.44 0.60 0.84 -77.34%
NAPS 2.1261 2.1261 2.1261 2.0793 2.1559 2.1547 2.5845 -12.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.77 0.805 0.855 0.86 0.885 0.96 1.17 -
P/RPS 1.77 2.19 3.53 14.90 0.85 0.71 0.60 105.28%
P/EPS 8.38 5.39 3.91 -45.61 0.96 0.74 0.61 470.86%
EY 11.93 18.54 25.55 -2.19 104.25 135.19 164.62 -82.53%
DY 0.12 0.15 0.14 27.91 0.46 0.57 0.65 -67.47%
P/NAPS 0.38 0.39 0.42 0.44 0.44 0.49 0.50 -16.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 23/08/17 25/05/17 28/02/17 29/11/16 25/08/16 -
Price 0.79 0.79 0.835 0.865 0.885 0.89 0.935 -
P/RPS 1.82 2.15 3.45 14.99 0.85 0.66 0.48 142.56%
P/EPS 8.60 5.29 3.82 -45.87 0.96 0.69 0.49 571.84%
EY 11.63 18.89 26.16 -2.18 104.25 145.83 205.99 -85.20%
DY 0.11 0.15 0.14 27.75 0.46 0.61 0.81 -73.48%
P/NAPS 0.39 0.39 0.41 0.44 0.44 0.46 0.40 -1.66%

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