[MAA] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -3.9%
YoY- 58.06%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 297,438 429,853 562,821 558,173 566,058 600,543 648,913 -40.41%
PBT 266,537 319,276 315,800 32,249 32,626 4,774 19,068 475.65%
Tax -3,795 -10,983 -11,606 -10,470 -9,535 -1,252 -2,105 47.86%
NP 262,742 308,293 304,194 21,779 23,091 3,522 16,963 516.23%
-
NP to SH 262,290 309,229 305,762 23,669 24,630 4,473 15,958 540.99%
-
Tax Rate 1.42% 3.44% 3.68% 32.47% 29.23% 26.23% 11.04% -
Total Cost 34,696 121,560 258,627 536,394 542,967 597,021 631,950 -85.42%
-
Net Worth 577,361 568,257 674,933 383,599 424,078 394,679 468,642 14.84%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,185 1,185 1,188 279 286 286 195 231.19%
Div Payout % 0.45% 0.38% 0.39% 1.18% 1.16% 6.40% 1.22% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 577,361 568,257 674,933 383,599 424,078 394,679 468,642 14.84%
NOSH 288,680 291,414 289,671 279,999 300,764 303,600 347,142 -11.51%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 88.34% 71.72% 54.05% 3.90% 4.08% 0.59% 2.61% -
ROE 45.43% 54.42% 45.30% 6.17% 5.81% 1.13% 3.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 103.03 147.51 194.30 199.35 188.21 197.81 186.93 -32.65%
EPS 90.86 106.11 105.55 8.45 8.19 1.47 4.60 624.13%
DPS 0.41 0.41 0.41 0.10 0.10 0.09 0.06 258.00%
NAPS 2.00 1.95 2.33 1.37 1.41 1.30 1.35 29.80%
Adjusted Per Share Value based on latest NOSH - 279,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 112.78 162.99 213.41 211.64 214.63 227.71 246.05 -40.41%
EPS 99.45 117.25 115.94 8.97 9.34 1.70 6.05 541.03%
DPS 0.45 0.45 0.45 0.11 0.11 0.11 0.07 243.79%
NAPS 2.1892 2.1547 2.5592 1.4545 1.608 1.4965 1.777 14.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.885 0.96 1.17 0.95 0.935 0.745 0.77 -
P/RPS 0.86 0.65 0.60 0.48 0.50 0.38 0.41 63.49%
P/EPS 0.97 0.90 1.11 11.24 11.42 50.57 16.75 -84.90%
EY 102.66 110.53 90.22 8.90 8.76 1.98 5.97 560.50%
DY 0.46 0.42 0.35 0.10 0.10 0.13 0.07 248.84%
P/NAPS 0.44 0.49 0.50 0.69 0.66 0.57 0.57 -15.78%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 -
Price 0.885 0.89 0.935 1.12 0.96 0.78 0.715 -
P/RPS 0.86 0.60 0.48 0.56 0.51 0.39 0.38 71.94%
P/EPS 0.97 0.84 0.89 13.25 11.72 52.94 15.55 -84.13%
EY 102.66 119.23 112.89 7.55 8.53 1.89 6.43 528.75%
DY 0.46 0.46 0.44 0.09 0.10 0.12 0.08 219.25%
P/NAPS 0.44 0.46 0.40 0.82 0.68 0.60 0.53 -11.61%

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