[MAA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -64.8%
YoY- -57.56%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 159,982 66,216 573,970 580,444 672,592 580,946 509,438 -17.54%
PBT -21,652 62,754 571,784 5,436 5,788 -48,732 78,238 -
Tax -5,944 -2,034 -7,460 -3,318 -2,010 -2,592 -2,010 19.79%
NP -27,596 60,720 564,324 2,118 3,778 -51,324 76,228 -
-
NP to SH -27,576 59,750 563,420 1,156 2,724 -46,082 73,200 -
-
Tax Rate - 3.24% 1.30% 61.04% 34.73% - 2.57% -
Total Cost 187,578 5,496 9,646 578,326 668,814 632,270 433,210 -13.01%
-
Net Worth 530,624 560,711 681,603 390,150 306,093 404,815 453,316 2.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 16,411 328 2,223 173 367 182 - -
Div Payout % 0.00% 0.55% 0.39% 15.00% 13.48% 0.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 530,624 560,711 681,603 390,150 306,093 404,815 453,316 2.65%
NOSH 273,518 273,518 292,533 288,999 306,093 304,372 304,239 -1.75%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -17.25% 91.70% 98.32% 0.36% 0.56% -8.83% 14.96% -
ROE -5.20% 10.66% 82.66% 0.30% 0.89% -11.38% 16.15% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 58.49 24.21 196.21 200.85 219.73 190.87 167.45 -16.07%
EPS -10.08 21.84 192.58 0.40 0.90 -15.14 24.06 -
DPS 6.00 0.12 0.76 0.06 0.12 0.06 0.00 -
NAPS 1.94 2.05 2.33 1.35 1.00 1.33 1.49 4.49%
Adjusted Per Share Value based on latest NOSH - 347,142
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 60.70 25.12 217.77 220.23 255.19 220.42 193.29 -17.54%
EPS -10.46 22.67 213.77 0.44 1.03 -17.48 27.77 -
DPS 6.23 0.12 0.84 0.07 0.14 0.07 0.00 -
NAPS 2.0133 2.1274 2.5861 1.4803 1.1614 1.5359 1.72 2.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.65 0.855 1.17 0.77 0.68 0.55 0.46 -
P/RPS 1.11 3.53 0.60 0.38 0.31 0.29 0.27 26.55%
P/EPS -6.45 3.91 0.61 192.50 76.41 -3.63 1.91 -
EY -15.51 25.55 164.62 0.52 1.31 -27.53 52.30 -
DY 9.23 0.14 0.65 0.08 0.18 0.11 0.00 -
P/NAPS 0.34 0.42 0.50 0.57 0.68 0.41 0.31 1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 23/08/17 25/08/16 28/08/15 25/08/14 27/08/13 28/08/12 -
Price 0.595 0.835 0.935 0.715 0.665 0.565 0.42 -
P/RPS 1.02 3.45 0.48 0.36 0.30 0.30 0.25 26.39%
P/EPS -5.90 3.82 0.49 178.75 74.73 -3.73 1.75 -
EY -16.94 26.16 205.99 0.56 1.34 -26.80 57.29 -
DY 10.08 0.14 0.81 0.08 0.18 0.11 0.00 -
P/NAPS 0.31 0.41 0.40 0.53 0.67 0.42 0.28 1.71%

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