[MAA] QoQ Cumulative 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- -95.1%
YoY- -69.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 566,096 429,692 290,222 144,060 694,987 524,136 336,296 41.37%
PBT 32,621 1,314 2,718 2,526 19,244 15,784 2,894 400.51%
Tax -9,535 -2,405 -1,659 -700 -1,451 -2,604 -1,005 346.33%
NP 23,086 -1,091 1,059 1,826 17,793 13,180 1,889 428.15%
-
NP to SH 24,625 -940 578 821 16,742 11,329 1,362 585.24%
-
Tax Rate 29.23% 183.03% 61.04% 27.71% 7.54% 16.50% 34.73% -
Total Cost 543,010 430,783 289,163 142,234 677,194 510,956 334,407 38.02%
-
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 178 181 86 - 182 182 183 -1.82%
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% -0.24% 0.15% 0.19% 3.96% 3.72% 0.44% -
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 190.12 141.71 100.42 47.38 228.53 171.99 109.87 43.98%
EPS 8.27 -0.31 0.20 0.27 5.51 3.72 0.45 592.72%
DPS 0.06 0.06 0.03 0.00 0.06 0.06 0.06 0.00%
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 214.65 162.93 110.04 54.62 263.52 198.74 127.51 41.37%
EPS 9.34 -0.36 0.22 0.31 6.35 4.30 0.52 582.25%
DPS 0.07 0.07 0.03 0.00 0.07 0.07 0.07 0.00%
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 0.53 0.77 1.48 0.28 0.39 0.62 -14.48%
P/EPS 11.31 -240.32 385.00 259.26 11.81 18.02 152.82 -82.28%
EY 8.84 -0.42 0.26 0.39 8.47 5.55 0.65 467.05%
DY 0.06 0.08 0.04 0.00 0.09 0.09 0.09 -23.62%
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 0.55 0.71 1.59 0.32 0.38 0.61 -12.38%
P/EPS 11.61 -251.61 357.50 279.63 13.17 17.49 149.45 -81.70%
EY 8.61 -0.40 0.28 0.36 7.59 5.72 0.67 446.09%
DY 0.06 0.08 0.04 0.00 0.08 0.09 0.09 -23.62%
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