[MAA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 450.64%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 429,853 562,821 558,173 566,058 600,543 648,913 663,714 -25.08%
PBT 319,276 315,800 32,249 32,626 4,774 19,068 16,484 617.33%
Tax -10,983 -11,606 -10,470 -9,535 -1,252 -2,105 -1,144 349.85%
NP 308,293 304,194 21,779 23,091 3,522 16,963 15,340 635.16%
-
NP to SH 309,229 305,762 23,669 24,630 4,473 15,958 14,975 648.53%
-
Tax Rate 3.44% 3.68% 32.47% 29.23% 26.23% 11.04% 6.94% -
Total Cost 121,560 258,627 536,394 542,967 597,021 631,950 648,374 -67.14%
-
Net Worth 568,257 674,933 383,599 424,078 394,679 468,642 422,662 21.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,185 1,188 279 286 286 195 183 246.23%
Div Payout % 0.38% 0.39% 1.18% 1.16% 6.40% 1.22% 1.22% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 568,257 674,933 383,599 424,078 394,679 468,642 422,662 21.74%
NOSH 291,414 289,671 279,999 300,764 303,600 347,142 304,074 -2.78%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 71.72% 54.05% 3.90% 4.08% 0.59% 2.61% 2.31% -
ROE 54.42% 45.30% 6.17% 5.81% 1.13% 3.41% 3.54% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 147.51 194.30 199.35 188.21 197.81 186.93 218.27 -22.93%
EPS 106.11 105.55 8.45 8.19 1.47 4.60 4.92 670.48%
DPS 0.41 0.41 0.10 0.10 0.09 0.06 0.06 258.84%
NAPS 1.95 2.33 1.37 1.41 1.30 1.35 1.39 25.24%
Adjusted Per Share Value based on latest NOSH - 300,764
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 162.99 213.41 211.64 214.63 227.71 246.05 251.66 -25.08%
EPS 117.25 115.94 8.97 9.34 1.70 6.05 5.68 648.36%
DPS 0.45 0.45 0.11 0.11 0.11 0.07 0.07 244.56%
NAPS 2.1547 2.5592 1.4545 1.608 1.4965 1.777 1.6026 21.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.96 1.17 0.95 0.935 0.745 0.77 0.70 -
P/RPS 0.65 0.60 0.48 0.50 0.38 0.41 0.32 60.18%
P/EPS 0.90 1.11 11.24 11.42 50.57 16.75 14.21 -84.03%
EY 110.53 90.22 8.90 8.76 1.98 5.97 7.04 523.86%
DY 0.42 0.35 0.10 0.10 0.13 0.07 0.09 178.47%
P/NAPS 0.49 0.50 0.69 0.66 0.57 0.57 0.50 -1.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 -
Price 0.89 0.935 1.12 0.96 0.78 0.715 0.755 -
P/RPS 0.60 0.48 0.56 0.51 0.39 0.38 0.35 43.09%
P/EPS 0.84 0.89 13.25 11.72 52.94 15.55 15.33 -85.49%
EY 119.23 112.89 7.55 8.53 1.89 6.43 6.52 590.44%
DY 0.46 0.44 0.09 0.10 0.12 0.08 0.08 219.93%
P/NAPS 0.46 0.40 0.82 0.68 0.60 0.53 0.54 -10.11%

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