[MAA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -74.32%
YoY- 105.91%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 66,216 573,970 580,444 672,592 580,946 509,438 2,182,892 -44.12%
PBT 62,754 571,784 5,436 5,788 -48,732 78,238 87,914 -5.45%
Tax -2,034 -7,460 -3,318 -2,010 -2,592 -2,010 -30,380 -36.25%
NP 60,720 564,324 2,118 3,778 -51,324 76,228 57,534 0.90%
-
NP to SH 59,750 563,420 1,156 2,724 -46,082 73,200 56,048 1.07%
-
Tax Rate 3.24% 1.30% 61.04% 34.73% - 2.57% 34.56% -
Total Cost 5,496 9,646 578,326 668,814 632,270 433,210 2,125,358 -62.91%
-
Net Worth 560,711 681,603 390,150 306,093 404,815 453,316 313,406 10.17%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 328 2,223 173 367 182 - - -
Div Payout % 0.55% 0.39% 15.00% 13.48% 0.00% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 560,711 681,603 390,150 306,093 404,815 453,316 313,406 10.17%
NOSH 273,518 292,533 288,999 306,093 304,372 304,239 304,277 -1.75%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 91.70% 98.32% 0.36% 0.56% -8.83% 14.96% 2.64% -
ROE 10.66% 82.66% 0.30% 0.89% -11.38% 16.15% 17.88% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.21 196.21 200.85 219.73 190.87 167.45 717.40 -43.12%
EPS 21.84 192.58 0.40 0.90 -15.14 24.06 18.42 2.87%
DPS 0.12 0.76 0.06 0.12 0.06 0.00 0.00 -
NAPS 2.05 2.33 1.35 1.00 1.33 1.49 1.03 12.14%
Adjusted Per Share Value based on latest NOSH - 306,153
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.11 217.63 220.09 255.03 220.28 193.17 827.69 -44.12%
EPS 22.66 213.63 0.44 1.03 -17.47 27.76 21.25 1.07%
DPS 0.12 0.84 0.07 0.14 0.07 0.00 0.00 -
NAPS 2.1261 2.5845 1.4793 1.1606 1.535 1.7189 1.1884 10.17%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.855 1.17 0.77 0.68 0.55 0.46 0.75 -
P/RPS 3.53 0.60 0.38 0.31 0.29 0.27 0.10 81.02%
P/EPS 3.91 0.61 192.50 76.41 -3.63 1.91 4.07 -0.66%
EY 25.55 164.62 0.52 1.31 -27.53 52.30 24.56 0.66%
DY 0.14 0.65 0.08 0.18 0.11 0.00 0.00 -
P/NAPS 0.42 0.50 0.57 0.68 0.41 0.31 0.73 -8.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 -
Price 0.835 0.935 0.715 0.665 0.565 0.42 0.61 -
P/RPS 3.45 0.48 0.36 0.30 0.30 0.25 0.09 83.52%
P/EPS 3.82 0.49 178.75 74.73 -3.73 1.75 3.31 2.41%
EY 26.16 205.99 0.56 1.34 -26.80 57.29 30.20 -2.36%
DY 0.14 0.81 0.08 0.18 0.11 0.00 0.00 -
P/NAPS 0.41 0.40 0.53 0.67 0.42 0.28 0.59 -5.88%

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