[MAA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -32.87%
YoY- 30276.5%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 187,014 167,016 100,373 391,316 572,922 698,848 609,873 -17.87%
PBT -2,728 -16,918 43,449 383,952 1,752 21,045 -1,400 11.75%
Tax -3,844 -4,949 -1,152 -5,137 -3,206 -3,472 -2,209 9.66%
NP -6,572 -21,868 42,297 378,814 -1,454 17,573 -3,609 10.50%
-
NP to SH -6,612 -21,894 40,820 378,212 -1,253 15,105 -80 108.63%
-
Tax Rate - - 2.65% 1.34% 182.99% 16.50% - -
Total Cost 193,586 188,884 58,076 12,501 574,377 681,274 613,482 -17.48%
-
Net Worth 516,856 527,889 560,711 568,257 394,193 304,751 420,000 3.51%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 21,877 10,940 328 1,593 242 243 120 138.02%
Div Payout % 0.00% 0.00% 0.80% 0.42% 0.00% 1.61% 0.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 516,856 527,889 560,711 568,257 394,193 304,751 420,000 3.51%
NOSH 273,518 273,518 273,518 292,693 303,225 304,751 300,000 -1.52%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.51% -13.09% 42.14% 96.81% -0.25% 2.51% -0.59% -
ROE -1.28% -4.15% 7.28% 66.56% -0.32% 4.96% -0.02% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 68.39 61.06 36.70 134.28 188.94 229.32 203.29 -16.59%
EPS -2.41 -8.00 14.92 130.88 -0.41 4.96 -0.03 107.65%
DPS 8.00 4.00 0.12 0.55 0.08 0.08 0.04 141.72%
NAPS 1.89 1.93 2.05 1.95 1.30 1.00 1.40 5.12%
Adjusted Per Share Value based on latest NOSH - 292,693
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 70.91 63.33 38.06 148.38 217.24 264.98 231.25 -17.87%
EPS -2.51 -8.30 15.48 143.41 -0.48 5.73 -0.03 109.06%
DPS 8.30 4.15 0.12 0.60 0.09 0.09 0.05 134.34%
NAPS 1.9598 2.0016 2.1261 2.1547 1.4947 1.1555 1.5925 3.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.80 0.575 0.805 0.96 0.745 0.67 0.665 -
P/RPS 1.17 0.94 2.19 0.71 0.39 0.29 0.33 23.47%
P/EPS -33.09 -7.18 5.39 0.74 -180.24 13.52 -2,493.75 -51.32%
EY -3.02 -13.92 18.54 135.19 -0.55 7.40 -0.04 105.51%
DY 10.00 6.96 0.15 0.57 0.11 0.12 0.06 134.49%
P/NAPS 0.42 0.30 0.39 0.49 0.57 0.67 0.48 -2.19%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 22/11/18 23/11/17 29/11/16 24/11/15 19/11/14 25/11/13 -
Price 0.76 0.49 0.79 0.89 0.78 0.65 0.635 -
P/RPS 1.11 0.80 2.15 0.66 0.41 0.28 0.31 23.67%
P/EPS -31.43 -6.12 5.29 0.69 -188.71 13.11 -2,381.25 -51.37%
EY -3.18 -16.34 18.89 145.83 -0.53 7.63 -0.04 107.29%
DY 10.53 8.16 0.15 0.61 0.10 0.12 0.06 136.52%
P/NAPS 0.40 0.25 0.39 0.46 0.60 0.65 0.45 -1.94%

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