[MAA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -290.77%
YoY- -564.47%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 213,621 219,024 208,986 217,328 194,400 187,014 184,312 10.28%
PBT 44,901 35,701 1,192 -114,256 -29,525 -2,728 2,496 580.56%
Tax -5,840 -14,786 -15,576 -7,776 -1,737 -3,844 -5,746 1.08%
NP 39,061 20,914 -14,384 -122,032 -31,262 -6,572 -3,250 -
-
NP to SH 39,789 20,578 -14,652 -121,988 -31,217 -6,612 -3,320 -
-
Tax Rate 13.01% 41.42% 1,306.71% - - - 230.21% -
Total Cost 174,560 198,109 223,370 339,360 225,662 193,586 187,562 -4.65%
-
Net Worth 550,605 504,267 488,848 464,715 489,496 516,856 533,360 2.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 16,407 21,877 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 550,605 504,267 488,848 464,715 489,496 516,856 533,360 2.13%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.29% 9.55% -6.88% -56.15% -16.08% -3.51% -1.76% -
ROE 7.23% 4.08% -3.00% -26.25% -6.38% -1.28% -0.62% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 78.37 80.35 76.52 79.50 71.09 68.39 67.39 10.53%
EPS 14.82 7.60 -5.38 -44.64 -11.42 -2.41 -1.22 -
DPS 0.00 0.00 0.00 0.00 6.00 8.00 0.00 -
NAPS 2.02 1.85 1.79 1.70 1.79 1.89 1.95 2.36%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 81.00 83.05 79.24 82.40 73.71 70.91 69.89 10.28%
EPS 15.09 7.80 -5.56 -46.25 -11.84 -2.51 -1.26 -
DPS 0.00 0.00 0.00 0.00 6.22 8.30 0.00 -
NAPS 2.0877 1.912 1.8536 1.7621 1.856 1.9598 2.0224 2.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.775 0.68 0.72 0.57 0.78 0.80 0.965 -
P/RPS 0.99 0.85 0.94 0.72 1.10 1.17 1.43 -21.65%
P/EPS 5.31 9.01 -13.42 -1.28 -6.83 -33.09 -79.50 -
EY 18.84 11.10 -7.45 -78.29 -14.64 -3.02 -1.26 -
DY 0.00 0.00 0.00 0.00 7.69 10.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.34 0.44 0.42 0.49 -15.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 04/11/20 25/08/20 30/06/20 28/02/20 27/11/19 29/08/19 -
Price 0.70 0.615 0.73 0.72 0.785 0.76 0.84 -
P/RPS 0.89 0.77 0.95 0.91 1.10 1.11 1.25 -20.18%
P/EPS 4.80 8.15 -13.61 -1.61 -6.88 -31.43 -69.20 -
EY 20.85 12.28 -7.35 -61.98 -14.54 -3.18 -1.45 -
DY 0.00 0.00 0.00 0.00 7.64 10.53 0.00 -
P/NAPS 0.35 0.33 0.41 0.42 0.44 0.40 0.43 -12.76%

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