[MAA] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 77.49%
YoY- -34.32%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 125,036 320,212 285,176 256,771 217,328 176,972 156,656 -3.40%
PBT -75,548 -20,972 18,364 26,293 -114,256 31,128 -44,784 8.36%
Tax -4,388 -6,284 -13,880 -21,508 -7,776 -4,740 -5,700 -3.94%
NP -79,936 -27,256 4,484 4,785 -122,032 26,388 -50,484 7.31%
-
NP to SH -74,852 -20,660 12,024 13,516 -121,988 26,264 -50,520 6.22%
-
Tax Rate - - 75.58% 81.80% - 15.23% - -
Total Cost 204,972 347,468 280,692 251,986 339,360 150,584 207,140 -0.16%
-
Net Worth 371,862 363,950 379,774 535,375 464,715 536,095 538,830 -5.54%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - 32,822 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 371,862 363,950 379,774 535,375 464,715 536,095 538,830 -5.54%
NOSH 263,732 263,732 273,518 273,518 273,518 273,518 273,518 -0.55%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -63.93% -8.51% 1.57% 1.86% -56.15% 14.91% -32.23% -
ROE -20.13% -5.68% 3.17% 2.52% -26.25% 4.90% -9.38% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 47.41 121.42 108.13 97.36 79.50 64.70 57.27 -2.86%
EPS -28.40 -7.84 4.56 5.13 -44.64 9.60 -18.48 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 1.41 1.38 1.44 2.03 1.70 1.96 1.97 -5.01%
Adjusted Per Share Value based on latest NOSH - 273,518
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 47.41 121.42 108.13 97.36 82.40 67.10 59.40 -3.40%
EPS -28.40 -7.84 4.56 5.13 -46.25 9.96 -19.16 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.45 -
NAPS 1.41 1.38 1.44 2.03 1.7621 2.0327 2.0431 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.32 0.40 0.70 0.57 1.02 0.695 -
P/RPS 0.65 0.26 0.37 0.72 0.72 1.58 1.21 -9.10%
P/EPS -1.09 -4.08 8.77 13.66 -1.28 10.62 -3.76 -17.32%
EY -91.55 -24.48 11.40 7.32 -78.29 9.41 -26.58 20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.27 -
P/NAPS 0.22 0.23 0.28 0.34 0.34 0.52 0.35 -6.88%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Date 22/11/24 30/11/23 25/11/22 23/11/21 30/06/20 29/05/19 28/05/18 -
Price 0.305 0.405 0.385 0.68 0.72 0.795 0.645 -
P/RPS 0.64 0.33 0.36 0.70 0.91 1.23 1.13 -8.36%
P/EPS -1.07 -5.17 8.44 13.27 -1.61 8.28 -3.49 -16.61%
EY -93.06 -19.34 11.84 7.54 -61.98 12.08 -28.64 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.60 -
P/NAPS 0.22 0.29 0.27 0.33 0.42 0.41 0.33 -6.04%

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