[MAA] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -102.27%
YoY- -117.05%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 176,972 156,656 16,144 544,700 576,240 701,332 526,072 -16.59%
PBT 31,128 -44,784 -5,160 8,596 10,104 21,400 -31,024 -
Tax -4,740 -5,700 -116 -6,540 -2,800 -4,028 -904 31.78%
NP 26,388 -50,484 -5,276 2,056 7,304 17,372 -31,928 -
-
NP to SH 26,264 -50,520 -5,276 -560 3,284 10,608 -28,936 -
-
Tax Rate 15.23% - - 76.08% 27.71% 18.82% - -
Total Cost 150,584 207,140 21,420 542,644 568,936 683,960 558,000 -19.60%
-
Net Worth 536,095 538,830 548,386 383,599 422,662 306,052 419,450 4.17%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 32,822 67,149 335 - - - -
Div Payout % - 0.00% 0.00% 0.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 536,095 538,830 548,386 383,599 422,662 306,052 419,450 4.17%
NOSH 273,518 273,518 273,518 279,999 304,074 306,052 303,949 -1.74%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 14.91% -32.23% -32.68% 0.38% 1.27% 2.48% -6.07% -
ROE 4.90% -9.38% -0.96% -0.15% 0.78% 3.47% -6.90% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 64.70 57.27 5.77 194.54 189.51 229.15 173.08 -15.11%
EPS 9.60 -18.48 -1.92 -0.20 1.08 3.48 -9.52 -
DPS 0.00 12.00 24.00 0.12 0.00 0.00 0.00 -
NAPS 1.96 1.97 1.96 1.37 1.39 1.00 1.38 6.01%
Adjusted Per Share Value based on latest NOSH - 279,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 67.10 59.40 6.12 206.54 218.49 265.93 199.47 -16.59%
EPS 9.96 -19.16 -2.00 -0.21 1.25 4.02 -10.97 -
DPS 0.00 12.45 25.46 0.13 0.00 0.00 0.00 -
NAPS 2.0327 2.0431 2.0793 1.4545 1.6026 1.1605 1.5904 4.17%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.02 0.695 0.86 0.95 0.70 0.62 0.525 -
P/RPS 1.58 1.21 14.90 0.49 0.37 0.27 0.30 31.88%
P/EPS 10.62 -3.76 -45.61 -475.00 64.81 17.89 -5.51 -
EY 9.41 -26.58 -2.19 -0.21 1.54 5.59 -18.13 -
DY 0.00 17.27 27.91 0.13 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.44 0.69 0.50 0.62 0.38 5.36%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 25/05/17 25/05/16 27/05/15 26/05/14 23/05/13 -
Price 0.795 0.645 0.865 1.12 0.755 0.62 0.56 -
P/RPS 1.23 1.13 14.99 0.58 0.40 0.27 0.32 25.14%
P/EPS 8.28 -3.49 -45.87 -560.00 69.91 17.89 -5.88 -
EY 12.08 -28.64 -2.18 -0.18 1.43 5.59 -17.00 -
DY 0.00 18.60 27.75 0.11 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.44 0.82 0.54 0.62 0.41 0.00%

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