[MAA] QoQ TTM Result on 31-Mar-2021

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- 99.32%
YoY- 216.15%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 232,657 220,534 223,263 217,544 213,621 218,407 206,737 8.16%
PBT 21,869 35,683 53,872 88,312 44,901 -703 -30,177 -
Tax -10,740 -9,118 -8,780 -11,001 -5,840 -9,944 -6,652 37.50%
NP 11,129 26,565 45,092 77,311 39,061 -10,647 -36,829 -
-
NP to SH 17,574 33,366 50,288 79,307 39,789 -10,824 -36,883 -
-
Tax Rate 49.11% 25.55% 16.30% 12.46% 13.01% - - -
Total Cost 221,528 193,969 178,171 140,233 174,560 229,054 243,566 -6.11%
-
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 16,408 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 543,287 535,375 538,013 552,325 550,605 504,267 488,848 7.27%
NOSH 273,518 273,518 273,518 273,518 273,518 273,518 273,518 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.78% 12.05% 20.20% 35.54% 18.29% -4.87% -17.81% -
ROE 3.23% 6.23% 9.35% 14.36% 7.23% -2.15% -7.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 88.22 83.62 84.66 81.14 78.37 80.13 75.70 10.71%
EPS 6.66 12.65 19.07 29.58 14.60 -3.97 -13.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.06 2.03 2.04 2.06 2.02 1.85 1.79 9.79%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 88.22 83.62 84.66 82.49 81.00 82.81 78.39 8.17%
EPS 6.66 12.65 19.07 30.07 15.09 -4.10 -13.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.22 -
NAPS 2.06 2.03 2.04 2.0943 2.0877 1.912 1.8536 7.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.70 0.755 0.84 0.775 0.68 0.72 -
P/RPS 0.66 0.84 0.89 1.04 0.99 0.85 0.95 -21.50%
P/EPS 8.70 5.53 3.96 2.84 5.31 -17.12 -5.33 -
EY 11.49 18.07 25.26 35.21 18.84 -5.84 -18.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.28 0.34 0.37 0.41 0.38 0.37 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 24/08/21 31/05/21 26/02/21 04/11/20 25/08/20 -
Price 0.60 0.68 0.76 0.88 0.70 0.615 0.73 -
P/RPS 0.68 0.81 0.90 1.08 0.89 0.77 0.96 -20.48%
P/EPS 9.00 5.37 3.99 2.98 4.80 -15.49 -5.41 -
EY 11.11 18.61 25.09 33.61 20.85 -6.46 -18.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.22 -
P/NAPS 0.29 0.33 0.37 0.43 0.35 0.33 0.41 -20.56%

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