[MAA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 69.91%
YoY- -163.14%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 194,400 183,855 181,021 173,935 168,856 169,006 165,907 11.11%
PBT -29,525 -13,730 -12,299 -5,395 -24,373 -16,650 -13,577 67.61%
Tax -1,737 -2,136 -2,866 -2,725 -2,965 -5,130 -4,237 -44.72%
NP -31,262 -15,866 -15,165 -8,120 -27,338 -21,780 -17,814 45.34%
-
NP to SH -31,217 -15,995 -15,329 -8,261 -27,457 -21,900 -18,527 41.46%
-
Tax Rate - - - - - - - -
Total Cost 225,662 199,721 196,186 182,055 196,194 190,786 183,721 14.64%
-
Net Worth 489,496 516,856 533,360 536,095 530,624 527,889 530,624 -5.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 16,408 16,408 - - 8,205 8,205 8,287 57.48%
Div Payout % 0.00% 0.00% - - 0.00% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 489,496 516,856 533,360 536,095 530,624 527,889 530,624 -5.22%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.08% -8.63% -8.38% -4.67% -16.19% -12.89% -10.74% -
ROE -6.38% -3.09% -2.87% -1.54% -5.17% -4.15% -3.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.09 67.23 66.18 63.59 61.73 61.79 60.66 11.12%
EPS -11.42 -5.85 -5.60 -3.02 -10.04 -8.01 -6.77 41.57%
DPS 6.00 6.00 0.00 0.00 3.00 3.00 3.03 57.49%
NAPS 1.79 1.89 1.95 1.96 1.94 1.93 1.94 -5.20%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 73.71 69.71 68.64 65.95 64.03 64.08 62.91 11.10%
EPS -11.84 -6.06 -5.81 -3.13 -10.41 -8.30 -7.02 41.55%
DPS 6.22 6.22 0.00 0.00 3.11 3.11 3.14 57.53%
NAPS 1.856 1.9598 2.0224 2.0327 2.012 2.0016 2.012 -5.22%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.78 0.80 0.965 1.02 0.495 0.575 0.65 -
P/RPS 1.10 1.19 1.46 1.60 0.80 0.93 1.07 1.85%
P/EPS -6.83 -13.68 -17.22 -33.77 -4.93 -7.18 -9.60 -20.25%
EY -14.64 -7.31 -5.81 -2.96 -20.28 -13.92 -10.42 25.36%
DY 7.69 7.50 0.00 0.00 6.06 5.22 4.66 39.51%
P/NAPS 0.44 0.42 0.49 0.52 0.26 0.30 0.34 18.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 29/08/19 29/05/19 27/02/19 22/11/18 29/08/18 -
Price 0.785 0.76 0.84 0.795 0.60 0.49 0.595 -
P/RPS 1.10 1.13 1.27 1.25 0.97 0.79 0.98 7.98%
P/EPS -6.88 -12.99 -14.99 -26.32 -5.98 -6.12 -8.78 -14.96%
EY -14.54 -7.70 -6.67 -3.80 -16.73 -16.34 -11.38 17.69%
DY 7.64 7.89 0.00 0.00 5.00 6.12 5.09 30.99%
P/NAPS 0.44 0.40 0.43 0.41 0.31 0.25 0.31 26.21%

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