[MAA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5985.0%
YoY- -88.92%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 297,438 566,096 694,987 586,213 513,044 1,726,594 2,252,911 -28.62%
PBT 266,537 32,621 19,244 8,907 39,168 143,311 36,748 39.08%
Tax -3,795 -9,535 -1,451 -5,089 -4,043 -30,068 -6,764 -9.17%
NP 262,742 23,086 17,793 3,818 35,125 113,243 29,984 43.53%
-
NP to SH 262,290 24,625 16,742 4,708 42,477 114,095 27,435 45.63%
-
Tax Rate 1.42% 29.23% 7.54% 57.13% 10.32% 20.98% 18.41% -
Total Cost 34,696 543,010 677,194 582,395 477,919 1,613,351 2,222,927 -49.97%
-
Net Worth 568,574 419,845 422,708 430,558 426,138 383,550 285,907 12.12%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,165 178 182 90 - - - -
Div Payout % 0.44% 0.73% 1.09% 1.93% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 568,574 419,845 422,708 430,558 426,138 383,550 285,907 12.12%
NOSH 284,287 297,762 304,107 303,209 304,384 304,405 304,157 -1.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 88.34% 4.08% 2.56% 0.65% 6.85% 6.56% 1.33% -
ROE 46.13% 5.87% 3.96% 1.09% 9.97% 29.75% 9.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 104.63 190.12 228.53 193.34 168.55 567.20 740.71 -27.81%
EPS 92.26 8.27 5.51 1.55 13.96 37.48 9.02 47.28%
DPS 0.41 0.06 0.06 0.03 0.00 0.00 0.00 -
NAPS 2.00 1.41 1.39 1.42 1.40 1.26 0.94 13.39%
Adjusted Per Share Value based on latest NOSH - 305,030
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 112.78 214.65 263.52 222.28 194.53 654.68 854.24 -28.62%
EPS 99.45 9.34 6.35 1.79 16.11 43.26 10.40 45.63%
DPS 0.44 0.07 0.07 0.03 0.00 0.00 0.00 -
NAPS 2.1559 1.5919 1.6028 1.6326 1.6158 1.4543 1.0841 12.12%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.885 0.935 0.65 0.62 0.44 0.41 0.73 -
P/RPS 0.85 0.49 0.28 0.32 0.26 0.07 0.10 42.81%
P/EPS 0.96 11.31 11.81 39.93 3.15 1.09 8.09 -29.87%
EY 104.25 8.84 8.47 2.50 31.72 91.42 12.36 42.62%
DY 0.46 0.06 0.09 0.05 0.00 0.00 0.00 -
P/NAPS 0.44 0.66 0.47 0.44 0.31 0.33 0.78 -9.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 23/02/12 25/02/11 -
Price 0.885 0.96 0.725 0.655 0.505 0.41 0.80 -
P/RPS 0.85 0.50 0.32 0.34 0.30 0.07 0.11 40.56%
P/EPS 0.96 11.61 13.17 42.18 3.62 1.09 8.87 -30.94%
EY 104.25 8.61 7.59 2.37 27.63 91.42 11.28 44.81%
DY 0.46 0.06 0.08 0.05 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.52 0.46 0.36 0.33 0.85 -10.38%

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