[MAA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -43.67%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 694,987 524,136 336,296 175,333 586,213 457,405 290,473 78.60%
PBT 19,244 15,784 2,894 5,350 8,907 -1,050 -24,366 -
Tax -1,451 -2,604 -1,005 -1,007 -5,089 -1,657 -1,296 7.80%
NP 17,793 13,180 1,889 4,343 3,818 -2,707 -25,662 -
-
NP to SH 16,742 11,329 1,362 2,652 4,708 -60 -23,041 -
-
Tax Rate 7.54% 16.50% 34.73% 18.82% 57.13% - - -
Total Cost 677,194 510,956 334,407 170,990 582,395 460,112 316,135 65.94%
-
Net Worth 422,708 304,751 306,093 306,052 430,558 420,000 404,815 2.91%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 182 182 183 - 90 89 91 58.53%
Div Payout % 1.09% 1.61% 13.48% - 1.93% 0.00% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 422,708 304,751 306,093 306,052 430,558 420,000 404,815 2.91%
NOSH 304,107 304,751 306,093 306,052 303,209 300,000 304,372 -0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.56% 2.51% 0.56% 2.48% 0.65% -0.59% -8.83% -
ROE 3.96% 3.72% 0.44% 0.87% 1.09% -0.01% -5.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 228.53 171.99 109.87 57.29 193.34 152.47 95.43 78.70%
EPS 5.51 3.72 0.45 0.87 1.55 -0.02 -7.57 -
DPS 0.06 0.06 0.06 0.00 0.03 0.03 0.03 58.53%
NAPS 1.39 1.00 1.00 1.00 1.42 1.40 1.33 2.97%
Adjusted Per Share Value based on latest NOSH - 306,052
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 263.52 198.74 127.51 66.48 222.28 173.44 110.14 78.60%
EPS 6.35 4.30 0.52 1.01 1.79 -0.02 -8.74 -
DPS 0.07 0.07 0.07 0.00 0.03 0.03 0.03 75.64%
NAPS 1.6028 1.1555 1.1606 1.1605 1.6326 1.5925 1.535 2.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.67 0.68 0.62 0.62 0.665 0.55 -
P/RPS 0.28 0.39 0.62 1.08 0.32 0.44 0.58 -38.37%
P/EPS 11.81 18.02 152.82 71.55 39.93 -3,325.00 -7.27 -
EY 8.47 5.55 0.65 1.40 2.50 -0.03 -13.76 -
DY 0.09 0.09 0.09 0.00 0.05 0.05 0.05 47.81%
P/NAPS 0.47 0.67 0.68 0.62 0.44 0.48 0.41 9.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 25/11/13 27/08/13 -
Price 0.725 0.65 0.665 0.62 0.655 0.635 0.565 -
P/RPS 0.32 0.38 0.61 1.08 0.34 0.42 0.59 -33.41%
P/EPS 13.17 17.49 149.45 71.55 42.18 -3,175.00 -7.46 -
EY 7.59 5.72 0.67 1.40 2.37 -0.03 -13.40 -
DY 0.08 0.09 0.09 0.00 0.05 0.05 0.05 36.68%
P/NAPS 0.52 0.65 0.67 0.62 0.46 0.45 0.42 15.25%

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