[MAA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -118.51%
YoY- -163.79%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 150,810 146,162 160,963 158,955 142,661 602,861 544,846 -19.25%
PBT 283,743 192 -2,392 -16,610 26,534 19,176 -6,117 -
Tax -2,095 -959 2 -1,070 -573 -6,923 1,117 -
NP 281,648 -767 -2,390 -17,680 25,961 12,253 -5,000 -
-
NP to SH 281,850 -243 -1,226 -15,807 24,780 11,791 -4,757 -
-
Tax Rate 0.74% 499.48% - - 2.16% 36.10% - -
Total Cost -130,838 146,929 163,353 176,635 116,700 590,608 549,846 -
-
Net Worth 674,933 468,642 306,153 405,073 453,589 313,817 281,784 15.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,013 104 91 - - - - -
Div Payout % 0.36% 0.00% 0.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 674,933 468,642 306,153 405,073 453,589 313,817 281,784 15.65%
NOSH 289,671 347,142 306,153 304,566 304,422 304,677 302,993 -0.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 186.76% -0.52% -1.48% -11.12% 18.20% 2.03% -0.92% -
ROE 41.76% -0.05% -0.40% -3.90% 5.46% 3.76% -1.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 52.06 42.10 52.58 52.19 46.86 197.87 179.82 -18.64%
EPS 97.30 -0.07 -0.40 -5.19 8.14 3.87 -1.57 -
DPS 0.35 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.33 1.35 1.00 1.33 1.49 1.03 0.93 16.52%
Adjusted Per Share Value based on latest NOSH - 304,566
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 57.22 55.46 61.07 60.31 54.13 228.73 206.72 -19.25%
EPS 106.94 -0.09 -0.47 -6.00 9.40 4.47 -1.80 -
DPS 0.38 0.04 0.03 0.00 0.00 0.00 0.00 -
NAPS 2.5608 1.7781 1.1616 1.5369 1.721 1.1907 1.0691 15.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.17 0.77 0.68 0.55 0.46 0.75 0.66 -
P/RPS 2.25 1.83 1.29 1.05 0.98 0.38 0.37 35.06%
P/EPS 1.20 -1,100.00 -169.81 -10.60 5.65 19.38 -42.04 -
EY 83.16 -0.09 -0.59 -9.44 17.70 5.16 -2.38 -
DY 0.30 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.68 0.41 0.31 0.73 0.71 -5.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 24/08/10 -
Price 0.935 0.715 0.665 0.565 0.42 0.61 0.68 -
P/RPS 1.80 1.70 1.26 1.08 0.90 0.31 0.38 29.56%
P/EPS 0.96 -1,021.43 -166.06 -10.89 5.16 15.76 -43.31 -
EY 104.06 -0.10 -0.60 -9.19 19.38 6.34 -2.31 -
DY 0.37 0.04 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.67 0.42 0.28 0.59 0.73 -9.53%

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