[MAA] YoY TTM 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- -173.28%
YoY- -113.99%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 562,821 648,913 632,036 548,798 889,867 2,270,594 2,189,846 -20.24%
PBT 315,800 19,068 36,231 -24,317 138,473 78,603 20,818 57.27%
Tax -11,606 -2,105 -4,798 -4,334 -15,883 -19,953 -5,203 14.29%
NP 304,194 16,963 31,433 -28,651 122,590 58,650 15,615 63.96%
-
NP to SH 305,762 15,958 29,175 -17,164 122,671 55,465 14,694 65.77%
-
Tax Rate 3.68% 11.04% 13.24% - 11.47% 25.38% 24.99% -
Total Cost 258,627 631,950 600,603 577,449 767,277 2,211,944 2,174,231 -29.84%
-
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 1,188 195 91 91 - - - -
Div Payout % 0.39% 1.22% 0.31% 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 54.05% 2.61% 4.97% -5.22% 13.78% 2.58% 0.71% -
ROE 45.30% 3.41% 9.53% -4.24% 27.04% 17.67% 5.21% -
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 194.30 186.93 206.44 180.19 292.31 745.25 722.74 -19.64%
EPS 105.55 4.60 9.53 -5.64 40.30 18.20 4.85 67.01%
DPS 0.41 0.06 0.03 0.03 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 213.41 246.05 239.65 208.09 337.41 860.95 830.33 -20.24%
EPS 115.94 6.05 11.06 -6.51 46.51 21.03 5.57 65.77%
DPS 0.45 0.07 0.03 0.03 0.00 0.00 0.00 -
NAPS 2.5592 1.777 1.1609 1.5359 1.7199 1.1899 1.0684 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 0.60 0.41 0.33 0.31 0.16 0.10 0.09 37.14%
P/EPS 1.11 16.75 7.14 -9.76 1.14 4.12 13.61 -34.12%
EY 90.22 5.97 14.01 -10.25 87.60 24.27 7.35 51.82%
DY 0.35 0.07 0.04 0.05 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 0.48 0.38 0.32 0.31 0.14 0.08 0.09 32.14%
P/EPS 0.89 15.55 6.98 -10.03 1.04 3.35 14.02 -36.81%
EY 112.89 6.43 14.33 -9.97 95.94 29.84 7.13 58.39%
DY 0.44 0.08 0.05 0.05 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