[MAA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.18%
YoY- 964.92%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 79,231 43,561 165,299 297,438 429,853 562,821 558,173 -72.75%
PBT 12,177 13,039 263,098 266,537 319,276 315,800 32,249 -47.72%
Tax -806 -1,082 -2,189 -3,795 -10,983 -11,606 -10,470 -81.87%
NP 11,371 11,957 260,909 262,742 308,293 304,194 21,779 -35.13%
-
NP to SH 10,263 11,472 261,111 262,290 309,229 305,762 23,669 -42.68%
-
Tax Rate 6.62% 8.30% 0.83% 1.42% 3.44% 3.68% 32.47% -
Total Cost 67,860 31,604 -95,610 34,696 121,560 258,627 536,394 -74.76%
-
Net Worth 560,711 560,711 548,386 577,361 568,257 674,933 383,599 28.76%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 249 255 17,888 1,185 1,185 1,188 279 -7.29%
Div Payout % 2.44% 2.23% 6.85% 0.45% 0.38% 0.39% 1.18% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 560,711 560,711 548,386 577,361 568,257 674,933 383,599 28.76%
NOSH 273,518 273,518 273,518 288,680 291,414 289,671 279,999 -1.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.35% 27.45% 157.84% 88.34% 71.72% 54.05% 3.90% -
ROE 1.83% 2.05% 47.61% 45.43% 54.42% 45.30% 6.17% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.97 15.93 59.08 103.03 147.51 194.30 199.35 -72.32%
EPS 3.75 4.19 93.32 90.86 106.11 105.55 8.45 -41.78%
DPS 0.09 0.09 6.39 0.41 0.41 0.41 0.10 -6.77%
NAPS 2.05 2.05 1.96 2.00 1.95 2.33 1.37 30.79%
Adjusted Per Share Value based on latest NOSH - 288,680
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.04 16.52 62.68 112.78 162.99 213.41 211.64 -72.75%
EPS 3.89 4.35 99.01 99.45 117.25 115.94 8.97 -42.67%
DPS 0.09 0.10 6.78 0.45 0.45 0.45 0.11 -12.51%
NAPS 2.1261 2.1261 2.0793 2.1892 2.1547 2.5592 1.4545 28.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.805 0.855 0.86 0.885 0.96 1.17 0.95 -
P/RPS 2.78 5.37 1.46 0.86 0.65 0.60 0.48 222.16%
P/EPS 21.45 20.39 0.92 0.97 0.90 1.11 11.24 53.79%
EY 4.66 4.91 108.52 102.66 110.53 90.22 8.90 -35.01%
DY 0.11 0.11 7.43 0.46 0.42 0.35 0.10 6.55%
P/NAPS 0.39 0.42 0.44 0.44 0.49 0.50 0.69 -31.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 23/08/17 25/05/17 28/02/17 29/11/16 25/08/16 25/05/16 -
Price 0.79 0.835 0.865 0.885 0.89 0.935 1.12 -
P/RPS 2.73 5.24 1.46 0.86 0.60 0.48 0.56 187.23%
P/EPS 21.05 19.91 0.93 0.97 0.84 0.89 13.25 36.11%
EY 4.75 5.02 107.89 102.66 119.23 112.89 7.55 -26.55%
DY 0.12 0.11 7.39 0.46 0.46 0.44 0.09 21.12%
P/NAPS 0.39 0.41 0.44 0.44 0.46 0.40 0.82 -39.04%

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