[MAA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 209.98%
YoY- -37.69%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 694,987 652,944 632,036 630,028 586,213 596,386 548,798 17.00%
PBT 19,308 25,805 36,231 22,013 8,907 7,459 -24,317 -
Tax -1,451 -6,036 -4,798 -5,870 -5,089 -3,959 -4,334 -51.68%
NP 17,857 19,769 31,433 16,143 3,818 3,500 -28,651 -
-
NP to SH 16,806 16,161 29,175 14,594 4,708 4,835 -17,164 -
-
Tax Rate 7.52% 23.39% 13.24% 26.67% 57.13% 53.08% - -
Total Cost 677,130 633,175 600,603 613,885 582,395 592,886 577,449 11.16%
-
Net Worth 304,467 304,463 306,153 306,052 305,030 426,137 405,073 -17.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 91 91 91 91 91 91 91 0.00%
Div Payout % 0.55% 0.57% 0.31% 0.63% 1.94% 1.89% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 304,467 304,463 306,153 306,052 305,030 426,137 405,073 -17.28%
NOSH 304,467 304,463 306,153 306,052 305,030 304,384 304,566 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.57% 3.03% 4.97% 2.56% 0.65% 0.59% -5.22% -
ROE 5.52% 5.31% 9.53% 4.77% 1.54% 1.13% -4.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 228.26 214.46 206.44 205.86 192.18 195.93 180.19 17.02%
EPS 5.52 5.31 9.53 4.77 1.54 1.59 -5.64 -
DPS 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
NAPS 1.00 1.00 1.00 1.00 1.00 1.40 1.33 -17.27%
Adjusted Per Share Value based on latest NOSH - 306,052
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 263.52 247.58 239.65 238.89 222.28 226.13 208.09 17.00%
EPS 6.37 6.13 11.06 5.53 1.79 1.83 -6.51 -
DPS 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
NAPS 1.1545 1.1544 1.1609 1.1605 1.1566 1.6158 1.5359 -17.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.67 0.68 0.62 0.62 0.665 0.55 -
P/RPS 0.28 0.31 0.33 0.30 0.32 0.34 0.31 -6.54%
P/EPS 11.78 12.62 7.14 13.00 40.17 41.86 -9.76 -
EY 8.49 7.92 14.01 7.69 2.49 2.39 -10.25 -
DY 0.05 0.04 0.04 0.05 0.05 0.05 0.05 0.00%
P/NAPS 0.65 0.67 0.68 0.62 0.62 0.48 0.41 35.84%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 25/08/14 26/05/14 28/02/14 25/11/13 27/08/13 -
Price 0.725 0.65 0.665 0.62 0.655 0.635 0.565 -
P/RPS 0.32 0.30 0.32 0.30 0.34 0.32 0.31 2.13%
P/EPS 13.13 12.25 6.98 13.00 42.44 39.98 -10.03 -
EY 7.61 8.17 14.33 7.69 2.36 2.50 -9.97 -
DY 0.04 0.05 0.05 0.05 0.05 0.05 0.05 -13.78%
P/NAPS 0.73 0.65 0.67 0.62 0.66 0.45 0.42 44.41%

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