[MAA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 6.56%
YoY- -45.3%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 165,907 43,561 562,821 648,913 632,036 548,798 889,867 -24.40%
PBT -13,577 13,039 315,800 19,068 36,231 -24,317 138,473 -
Tax -4,237 -1,082 -11,606 -2,105 -4,798 -4,334 -15,883 -19.75%
NP -17,814 11,957 304,194 16,963 31,433 -28,651 122,590 -
-
NP to SH -18,527 11,472 305,762 15,958 29,175 -17,164 122,671 -
-
Tax Rate - 8.30% 3.68% 11.04% 13.24% - 11.47% -
Total Cost 183,721 31,604 258,627 631,950 600,603 577,449 767,277 -21.18%
-
Net Worth 530,624 560,711 674,933 468,642 306,153 405,073 453,589 2.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,287 255 1,188 195 91 91 - -
Div Payout % 0.00% 2.23% 0.39% 1.22% 0.31% 0.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 530,624 560,711 674,933 468,642 306,153 405,073 453,589 2.64%
NOSH 273,518 273,518 289,671 347,142 306,153 304,566 304,422 -1.76%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -10.74% 27.45% 54.05% 2.61% 4.97% -5.22% 13.78% -
ROE -3.49% 2.05% 45.30% 3.41% 9.53% -4.24% 27.04% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 60.66 15.93 194.30 186.93 206.44 180.19 292.31 -23.04%
EPS -6.77 4.19 105.55 4.60 9.53 -5.64 40.30 -
DPS 3.03 0.09 0.41 0.06 0.03 0.03 0.00 -
NAPS 1.94 2.05 2.33 1.35 1.00 1.33 1.49 4.49%
Adjusted Per Share Value based on latest NOSH - 347,142
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 62.95 16.53 213.54 246.21 239.80 208.22 337.63 -24.40%
EPS -7.03 4.35 116.01 6.05 11.07 -6.51 46.54 -
DPS 3.14 0.10 0.45 0.07 0.03 0.03 0.00 -
NAPS 2.0133 2.1274 2.5608 1.7781 1.1616 1.5369 1.721 2.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.65 0.855 1.17 0.77 0.68 0.55 0.46 -
P/RPS 1.07 5.37 0.60 0.41 0.33 0.31 0.16 37.24%
P/EPS -9.60 20.39 1.11 16.75 7.14 -9.76 1.14 -
EY -10.42 4.91 90.22 5.97 14.01 -10.25 87.60 -
DY 4.66 0.11 0.35 0.07 0.04 0.05 0.00 -
P/NAPS 0.34 0.42 0.50 0.57 0.68 0.41 0.31 1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 23/08/17 25/08/16 28/08/15 25/08/14 27/08/13 28/08/12 -
Price 0.595 0.835 0.935 0.715 0.665 0.565 0.42 -
P/RPS 0.98 5.24 0.48 0.38 0.32 0.31 0.14 38.28%
P/EPS -8.78 19.91 0.89 15.55 6.98 -10.03 1.04 -
EY -11.38 5.02 112.89 6.43 14.33 -9.97 95.94 -
DY 5.09 0.11 0.44 0.08 0.05 0.05 0.00 -
P/NAPS 0.31 0.41 0.40 0.53 0.67 0.42 0.28 1.71%

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