[MAA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -59.25%
YoY- -162.95%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 573,970 580,444 672,592 580,946 509,438 2,182,892 2,169,832 -19.86%
PBT 571,784 5,436 5,788 -48,732 78,238 87,914 4,486 124.16%
Tax -7,460 -3,318 -2,010 -2,592 -2,010 -30,380 -4,218 9.95%
NP 564,324 2,118 3,778 -51,324 76,228 57,534 268 257.59%
-
NP to SH 563,420 1,156 2,724 -46,082 73,200 56,048 48 376.04%
-
Tax Rate 1.30% 61.04% 34.73% - 2.57% 34.56% 94.03% -
Total Cost 9,646 578,326 668,814 632,270 433,210 2,125,358 2,169,564 -59.41%
-
Net Worth 681,603 390,150 306,093 404,815 453,316 313,406 223,200 20.42%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,223 173 367 182 - - - -
Div Payout % 0.39% 15.00% 13.48% 0.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 681,603 390,150 306,093 404,815 453,316 313,406 223,200 20.42%
NOSH 292,533 288,999 306,093 304,372 304,239 304,277 240,000 3.35%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 98.32% 0.36% 0.56% -8.83% 14.96% 2.64% 0.01% -
ROE 82.66% 0.30% 0.89% -11.38% 16.15% 17.88% 0.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 196.21 200.85 219.73 190.87 167.45 717.40 904.10 -22.46%
EPS 192.58 0.40 0.90 -15.14 24.06 18.42 0.02 360.60%
DPS 0.76 0.06 0.12 0.06 0.00 0.00 0.00 -
NAPS 2.33 1.35 1.00 1.33 1.49 1.03 0.93 16.52%
Adjusted Per Share Value based on latest NOSH - 304,566
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 217.77 220.23 255.19 220.42 193.29 828.22 823.27 -19.86%
EPS 213.77 0.44 1.03 -17.48 27.77 21.27 0.02 368.67%
DPS 0.84 0.07 0.14 0.07 0.00 0.00 0.00 -
NAPS 2.5861 1.4803 1.1614 1.5359 1.72 1.1891 0.8469 20.42%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.17 0.77 0.68 0.55 0.46 0.75 0.66 -
P/RPS 0.60 0.38 0.31 0.29 0.27 0.10 0.07 43.01%
P/EPS 0.61 192.50 76.41 -3.63 1.91 4.07 3,300.00 -76.10%
EY 164.62 0.52 1.31 -27.53 52.30 24.56 0.03 319.42%
DY 0.65 0.08 0.18 0.11 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.68 0.41 0.31 0.73 0.71 -5.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 24/08/10 -
Price 0.935 0.715 0.665 0.565 0.42 0.61 0.68 -
P/RPS 0.48 0.36 0.30 0.30 0.25 0.09 0.08 34.76%
P/EPS 0.49 178.75 74.73 -3.73 1.75 3.31 3,400.00 -77.07%
EY 205.99 0.56 1.34 -26.80 57.29 30.20 0.03 335.38%
DY 0.81 0.08 0.18 0.11 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.67 0.42 0.28 0.59 0.73 -9.53%

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