[MAA] QoQ Quarter Result on 31-Mar-2021

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- -62.96%
YoY- 129.58%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 61,476 57,046 55,880 58,255 49,353 59,775 50,161 14.48%
PBT 4,311 7,991 -5,280 14,847 18,125 26,180 29,160 -71.94%
Tax 3,628 -3,640 -3,623 -7,105 5,250 -3,302 -5,844 -
NP 7,939 4,351 -8,903 7,742 23,375 22,878 23,316 -51.14%
-
NP to SH 8,563 5,838 -5,848 9,021 24,355 22,760 23,171 -48.40%
-
Tax Rate -84.16% 45.55% - 47.85% -28.97% 12.61% 20.04% -
Total Cost 53,537 52,695 64,783 50,513 25,978 36,897 26,845 58.23%
-
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.91% 7.63% -15.93% 13.29% 47.36% 38.27% 46.48% -
ROE 1.58% 1.09% -1.09% 1.63% 4.42% 4.51% 4.74% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.31 21.63 21.19 21.73 18.11 21.93 18.37 17.15%
EPS 3.25 2.21 -2.22 3.36 8.94 8.35 8.48 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.03 2.04 2.06 2.02 1.85 1.79 9.79%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.32 21.64 21.20 22.10 18.73 22.68 19.03 14.47%
EPS 3.25 2.22 -2.22 3.42 9.24 8.64 8.79 -48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0613 2.0313 2.0413 2.0956 2.0891 1.9133 1.8548 7.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.70 0.755 0.84 0.775 0.68 0.72 -
P/RPS 2.49 3.24 3.56 3.87 4.28 3.10 3.92 -26.04%
P/EPS 17.86 31.62 -34.05 24.97 8.67 8.14 8.49 63.95%
EY 5.60 3.16 -2.94 4.01 11.53 12.28 11.78 -39.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.41 0.38 0.37 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 25/08/20 -
Price 0.60 0.68 0.76 0.88 0.70 0.615 0.73 -
P/RPS 2.57 3.14 3.59 4.05 3.87 2.80 3.97 -25.10%
P/EPS 18.48 30.72 -34.27 26.16 7.83 7.37 8.60 66.28%
EY 5.41 3.26 -2.92 3.82 12.76 13.58 11.62 -39.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.37 0.43 0.35 0.33 0.41 -20.56%

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