[MAA] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -262.63%
YoY- -108.3%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 125,262 75,280 293,487 429,692 524,136 457,405 374,063 -16.66%
PBT -12,689 32,587 287,964 1,314 15,784 -1,050 30,659 -
Tax -3,712 -864 -3,853 -2,405 -2,604 -1,657 -1,741 13.44%
NP -16,401 31,723 284,111 -1,091 13,180 -2,707 28,918 -
-
NP to SH -16,421 30,615 283,659 -940 11,329 -60 37,582 -
-
Tax Rate - 2.65% 1.34% 183.03% 16.50% - 5.68% -
Total Cost 141,663 43,557 9,376 430,783 510,956 460,112 345,145 -13.78%
-
Net Worth 527,889 560,711 568,257 394,193 304,751 420,000 450,375 2.68%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,205 246 1,194 181 182 89 - -
Div Payout % 0.00% 0.80% 0.42% 0.00% 1.61% 0.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 527,889 560,711 568,257 394,193 304,751 420,000 450,375 2.68%
NOSH 273,518 273,518 292,693 303,225 304,751 300,000 304,307 -1.76%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -13.09% 42.14% 96.81% -0.25% 2.51% -0.59% 7.73% -
ROE -3.11% 5.46% 49.92% -0.24% 3.72% -0.01% 8.34% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.80 27.52 100.71 141.71 171.99 152.47 122.92 -15.16%
EPS -6.00 11.19 98.16 -0.31 3.72 -0.02 12.35 -
DPS 3.00 0.09 0.41 0.06 0.06 0.03 0.00 -
NAPS 1.93 2.05 1.95 1.30 1.00 1.40 1.48 4.52%
Adjusted Per Share Value based on latest NOSH - 303,600
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.53 28.56 111.35 163.03 198.87 173.55 141.93 -16.66%
EPS -6.23 11.62 107.62 -0.36 4.30 -0.02 14.26 -
DPS 3.11 0.09 0.45 0.07 0.07 0.03 0.00 -
NAPS 2.0029 2.1274 2.1561 1.4956 1.1563 1.5935 1.7088 2.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.575 0.805 0.96 0.745 0.67 0.665 0.41 -
P/RPS 1.26 2.92 0.95 0.53 0.39 0.44 0.33 25.00%
P/EPS -9.58 7.19 0.99 -240.32 18.02 -3,325.00 3.32 -
EY -10.44 13.90 101.39 -0.42 5.55 -0.03 30.12 -
DY 5.22 0.11 0.43 0.08 0.09 0.05 0.00 -
P/NAPS 0.30 0.39 0.49 0.57 0.67 0.48 0.28 1.15%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 29/11/16 24/11/15 19/11/14 25/11/13 30/11/12 -
Price 0.49 0.79 0.89 0.78 0.65 0.635 0.50 -
P/RPS 1.07 2.87 0.88 0.55 0.38 0.42 0.41 17.32%
P/EPS -8.16 7.06 0.91 -251.61 17.49 -3,175.00 4.05 -
EY -12.25 14.17 109.37 -0.40 5.72 -0.03 24.70 -
DY 6.12 0.11 0.46 0.08 0.09 0.05 0.00 -
P/NAPS 0.25 0.39 0.46 0.60 0.65 0.45 0.34 -4.99%

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