[MAA] QoQ TTM Result on 31-Dec-2020

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020
Profit Trend
QoQ- 467.6%
YoY- 227.46%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 220,534 223,263 217,544 213,621 218,407 206,737 204,489 5.15%
PBT 35,683 53,872 88,312 44,901 -703 -30,177 -65,871 -
Tax -9,118 -8,780 -11,001 -5,840 -9,944 -6,652 -2,496 137.00%
NP 26,565 45,092 77,311 39,061 -10,647 -36,829 -68,367 -
-
NP to SH 33,366 50,288 79,307 39,789 -10,824 -36,883 -68,280 -
-
Tax Rate 25.55% 16.30% 12.46% 13.01% - - - -
Total Cost 193,969 178,171 140,233 174,560 229,054 243,566 272,856 -20.33%
-
Net Worth 535,375 538,013 552,325 550,605 504,267 488,848 464,715 9.88%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 16,408 16,408 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 535,375 538,013 552,325 550,605 504,267 488,848 464,715 9.88%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.05% 20.20% 35.54% 18.29% -4.87% -17.81% -33.43% -
ROE 6.23% 9.35% 14.36% 7.23% -2.15% -7.54% -14.69% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.62 84.66 81.14 78.37 80.13 75.70 74.81 7.69%
EPS 12.65 19.07 29.58 14.60 -3.97 -13.51 -24.98 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 2.03 2.04 2.06 2.02 1.85 1.79 1.70 12.54%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.67 84.71 82.54 81.05 82.87 78.44 77.59 5.15%
EPS 12.66 19.08 30.09 15.10 -4.11 -13.99 -25.91 -
DPS 0.00 0.00 0.00 0.00 0.00 6.23 6.23 -
NAPS 2.0313 2.0413 2.0956 2.0891 1.9133 1.8548 1.7632 9.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.70 0.755 0.84 0.775 0.68 0.72 0.57 -
P/RPS 0.84 0.89 1.04 0.99 0.85 0.95 0.76 6.89%
P/EPS 5.53 3.96 2.84 5.31 -17.12 -5.33 -2.28 -
EY 18.07 25.26 35.21 18.84 -5.84 -18.76 -43.82 -
DY 0.00 0.00 0.00 0.00 0.00 8.33 10.53 -
P/NAPS 0.34 0.37 0.41 0.38 0.37 0.40 0.34 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 25/08/20 30/06/20 -
Price 0.68 0.76 0.88 0.70 0.615 0.73 0.72 -
P/RPS 0.81 0.90 1.08 0.89 0.77 0.96 0.96 -10.69%
P/EPS 5.37 3.99 2.98 4.80 -15.49 -5.41 -2.88 -
EY 18.61 25.09 33.61 20.85 -6.46 -18.50 -34.69 -
DY 0.00 0.00 0.00 0.00 0.00 8.22 8.33 -
P/NAPS 0.33 0.37 0.43 0.35 0.33 0.41 0.42 -14.83%

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