[MAA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.54%
YoY- -96.68%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 165,907 154,152 119,024 79,231 43,561 165,299 297,438 -32.31%
PBT -13,577 17,978 28,626 12,177 13,039 263,098 266,537 -
Tax -4,237 -3,678 -2,282 -806 -1,082 -2,189 -3,795 7.64%
NP -17,814 14,300 26,344 11,371 11,957 260,909 262,742 -
-
NP to SH -18,527 13,083 25,136 10,263 11,472 261,111 262,290 -
-
Tax Rate - 20.46% 7.97% 6.62% 8.30% 0.83% 1.42% -
Total Cost 183,721 139,852 92,680 67,860 31,604 -95,610 34,696 204.72%
-
Net Worth 530,624 538,830 560,711 560,711 560,711 548,386 577,361 -5.48%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,287 8,287 249 249 255 17,888 1,185 267.00%
Div Payout % 0.00% 63.35% 0.99% 2.44% 2.23% 6.85% 0.45% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 530,624 538,830 560,711 560,711 560,711 548,386 577,361 -5.48%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 288,680 -3.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -10.74% 9.28% 22.13% 14.35% 27.45% 157.84% 88.34% -
ROE -3.49% 2.43% 4.48% 1.83% 2.05% 47.61% 45.43% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.66 56.36 43.52 28.97 15.93 59.08 103.03 -29.82%
EPS -6.77 4.78 9.19 3.75 4.19 93.32 90.86 -
DPS 3.03 3.03 0.09 0.09 0.09 6.39 0.41 280.79%
NAPS 1.94 1.97 2.05 2.05 2.05 1.96 2.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 273,518
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.91 58.45 45.13 30.04 16.52 62.68 112.78 -32.30%
EPS -7.02 4.96 9.53 3.89 4.35 99.01 99.45 -
DPS 3.14 3.14 0.09 0.09 0.10 6.78 0.45 266.45%
NAPS 2.012 2.0431 2.1261 2.1261 2.1261 2.0793 2.1892 -5.48%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.65 0.695 0.77 0.805 0.855 0.86 0.885 -
P/RPS 1.07 1.23 1.77 2.78 5.37 1.46 0.86 15.72%
P/EPS -9.60 14.53 8.38 21.45 20.39 0.92 0.97 -
EY -10.42 6.88 11.93 4.66 4.91 108.52 102.66 -
DY 4.66 4.36 0.12 0.11 0.11 7.43 0.46 370.17%
P/NAPS 0.34 0.35 0.38 0.39 0.42 0.44 0.44 -15.83%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 28/02/18 23/11/17 23/08/17 25/05/17 28/02/17 -
Price 0.595 0.645 0.79 0.79 0.835 0.865 0.885 -
P/RPS 0.98 1.14 1.82 2.73 5.24 1.46 0.86 9.12%
P/EPS -8.78 13.48 8.60 21.05 19.91 0.93 0.97 -
EY -11.38 7.42 11.63 4.75 5.02 107.89 102.66 -
DY 5.09 4.70 0.12 0.12 0.11 7.39 0.46 398.75%
P/NAPS 0.31 0.33 0.39 0.39 0.41 0.44 0.44 -20.87%

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