[MAA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 128.17%
YoY- -94.51%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 632,036 630,028 586,213 596,386 548,798 532,504 513,044 14.96%
PBT 36,231 22,013 8,907 7,459 -24,317 18,827 39,168 -5.07%
Tax -4,798 -5,870 -5,089 -3,959 -4,334 -3,837 -4,043 12.12%
NP 31,433 16,143 3,818 3,500 -28,651 14,990 35,125 -7.15%
-
NP to SH 29,175 14,594 4,708 4,835 -17,164 23,423 42,477 -22.20%
-
Tax Rate 13.24% 26.67% 57.13% 53.08% - 20.38% 10.32% -
Total Cost 600,603 613,885 582,395 592,886 577,449 517,514 477,919 16.50%
-
Net Worth 306,153 306,052 305,030 426,137 405,073 419,450 304,818 0.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 91 91 91 91 91 - - -
Div Payout % 0.31% 0.63% 1.94% 1.89% 0.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 306,153 306,052 305,030 426,137 405,073 419,450 304,818 0.29%
NOSH 306,153 306,052 305,030 304,384 304,566 303,949 304,818 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.97% 2.56% 0.65% 0.59% -5.22% 2.82% 6.85% -
ROE 9.53% 4.77% 1.54% 1.13% -4.24% 5.58% 13.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.44 205.86 192.18 195.93 180.19 175.19 168.31 14.62%
EPS 9.53 4.77 1.54 1.59 -5.64 7.71 13.94 -22.44%
DPS 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.40 1.33 1.38 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 304,384
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 239.65 238.89 222.28 226.13 208.09 201.91 194.53 14.96%
EPS 11.06 5.53 1.79 1.83 -6.51 8.88 16.11 -22.23%
DPS 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.1609 1.1605 1.1566 1.6158 1.5359 1.5904 1.1558 0.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.68 0.62 0.62 0.665 0.55 0.525 0.44 -
P/RPS 0.33 0.30 0.32 0.34 0.31 0.30 0.26 17.27%
P/EPS 7.14 13.00 40.17 41.86 -9.76 6.81 3.16 72.44%
EY 14.01 7.69 2.49 2.39 -10.25 14.68 31.67 -42.02%
DY 0.04 0.05 0.05 0.05 0.05 0.00 0.00 -
P/NAPS 0.68 0.62 0.62 0.48 0.41 0.38 0.44 33.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 25/11/13 27/08/13 23/05/13 27/02/13 -
Price 0.665 0.62 0.655 0.635 0.565 0.56 0.505 -
P/RPS 0.32 0.30 0.34 0.32 0.31 0.32 0.30 4.40%
P/EPS 6.98 13.00 42.44 39.98 -10.03 7.27 3.62 55.10%
EY 14.33 7.69 2.36 2.50 -9.97 13.76 27.59 -35.46%
DY 0.05 0.05 0.05 0.05 0.05 0.00 0.00 -
P/NAPS 0.67 0.62 0.66 0.45 0.42 0.41 0.51 20.01%

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