[MAA] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 2064.76%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 168,856 119,024 297,438 566,096 694,987 586,213 513,044 -16.90%
PBT -24,373 28,626 266,537 32,621 19,244 8,907 39,168 -
Tax -2,965 -2,282 -3,795 -9,535 -1,451 -5,089 -4,043 -5.03%
NP -27,338 26,344 262,742 23,086 17,793 3,818 35,125 -
-
NP to SH -27,457 25,136 262,290 24,625 16,742 4,708 42,477 -
-
Tax Rate - 7.97% 1.42% 29.23% 7.54% 57.13% 10.32% -
Total Cost 196,194 92,680 34,696 543,010 677,194 582,395 477,919 -13.78%
-
Net Worth 530,624 560,711 568,574 419,845 422,708 430,558 426,138 3.72%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,205 246 1,165 178 182 90 - -
Div Payout % 0.00% 0.98% 0.44% 0.73% 1.09% 1.93% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 530,624 560,711 568,574 419,845 422,708 430,558 426,138 3.72%
NOSH 273,518 273,518 284,287 297,762 304,107 303,209 304,384 -1.76%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -16.19% 22.13% 88.34% 4.08% 2.56% 0.65% 6.85% -
ROE -5.17% 4.48% 46.13% 5.87% 3.96% 1.09% 9.97% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.73 43.52 104.63 190.12 228.53 193.34 168.55 -15.40%
EPS -10.04 9.19 92.26 8.27 5.51 1.55 13.96 -
DPS 3.00 0.09 0.41 0.06 0.06 0.03 0.00 -
NAPS 1.94 2.05 2.00 1.41 1.39 1.42 1.40 5.58%
Adjusted Per Share Value based on latest NOSH - 300,764
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 64.07 45.16 112.85 214.79 263.69 222.42 194.66 -16.90%
EPS -10.42 9.54 99.52 9.34 6.35 1.79 16.12 -
DPS 3.11 0.09 0.44 0.07 0.07 0.03 0.00 -
NAPS 2.0133 2.1274 2.1573 1.593 1.6038 1.6336 1.6168 3.72%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.495 0.77 0.885 0.935 0.65 0.62 0.44 -
P/RPS 0.80 1.77 0.85 0.49 0.28 0.32 0.26 20.59%
P/EPS -4.93 8.38 0.96 11.31 11.81 39.93 3.15 -
EY -20.28 11.93 104.25 8.84 8.47 2.50 31.72 -
DY 6.06 0.12 0.46 0.06 0.09 0.05 0.00 -
P/NAPS 0.26 0.38 0.44 0.66 0.47 0.44 0.31 -2.88%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.60 0.79 0.885 0.96 0.725 0.655 0.505 -
P/RPS 0.97 1.82 0.85 0.50 0.32 0.34 0.30 21.59%
P/EPS -5.98 8.60 0.96 11.61 13.17 42.18 3.62 -
EY -16.73 11.63 104.25 8.61 7.59 2.37 27.63 -
DY 5.00 0.11 0.46 0.06 0.08 0.05 0.00 -
P/NAPS 0.31 0.39 0.44 0.68 0.52 0.46 0.36 -2.46%

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