[MAA] YoY TTM 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- -71.97%
YoY- -72.32%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 169,006 79,231 429,853 600,543 652,944 596,386 493,430 -16.34%
PBT -16,650 12,177 319,276 4,774 25,805 7,459 85,955 -
Tax -5,130 -806 -10,983 -1,252 -6,036 -3,959 -7,917 -6.97%
NP -21,780 11,371 308,293 3,522 19,769 3,500 78,038 -
-
NP to SH -21,900 10,263 309,229 4,473 16,161 4,835 87,989 -
-
Tax Rate - 6.62% 3.44% 26.23% 23.39% 53.08% 9.21% -
Total Cost 190,786 67,860 121,560 597,021 633,175 592,886 415,392 -12.15%
-
Net Worth 527,889 560,711 568,257 394,679 304,463 426,137 440,412 3.06%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,205 249 1,185 286 91 91 - -
Div Payout % 0.00% 2.44% 0.38% 6.40% 0.57% 1.89% - -
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 527,889 560,711 568,257 394,679 304,463 426,137 440,412 3.06%
NOSH 273,518 273,518 291,414 303,600 304,463 304,384 297,575 -1.39%
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 -12.89% 14.35% 71.72% 0.59% 3.03% 0.59% 15.82% -
ROE -4.15% 1.83% 54.42% 1.13% 5.31% 1.13% 19.98% -
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 61.79 28.97 147.51 197.81 214.46 195.93 165.82 -15.16%
EPS -8.01 3.75 106.11 1.47 5.31 1.59 29.57 -
DPS 3.00 0.09 0.41 0.09 0.03 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 64.12 30.06 163.09 227.86 247.74 226.28 187.21 -16.34%
EPS -8.31 3.89 117.33 1.70 6.13 1.83 33.38 -
DPS 3.11 0.09 0.45 0.11 0.03 0.03 0.00 -
NAPS 2.0029 2.1274 2.1561 1.4975 1.1552 1.6168 1.671 3.06%
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 0.93 2.78 0.65 0.38 0.31 0.34 0.25 24.46%
P/EPS -7.18 21.45 0.90 50.57 12.62 41.86 1.39 -
EY -13.92 4.66 110.53 1.98 7.92 2.39 72.12 -
DY 5.22 0.11 0.42 0.13 0.04 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 0.79 2.73 0.60 0.39 0.30 0.32 0.30 17.50%
P/EPS -6.12 21.05 0.84 52.94 12.25 39.98 1.69 -
EY -16.34 4.75 119.23 1.89 8.17 2.50 59.14 -
DY 6.12 0.12 0.46 0.12 0.05 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