[MAA] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -47.33%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 289,671 271,765 232,657 181,021 165,907 43,561 562,821 -8.46%
PBT -17,916 -149,782 21,869 -12,299 -13,577 13,039 315,800 -
Tax -12,538 -3,472 -10,740 -2,866 -4,237 -1,082 -11,606 1.03%
NP -30,454 -153,254 11,129 -15,165 -17,814 11,957 304,194 -
-
NP to SH -19,820 -140,049 17,574 -15,329 -18,527 11,472 305,762 -
-
Tax Rate - - 49.11% - - 8.30% 3.68% -
Total Cost 320,125 425,019 221,528 196,186 183,721 31,604 258,627 2.88%
-
Net Worth 390,323 390,323 543,287 533,360 530,624 560,711 674,933 -7.03%
Dividend
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 8,287 255 1,188 -
Div Payout % - - - - 0.00% 2.23% 0.39% -
Equity
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 390,323 390,323 543,287 533,360 530,624 560,711 674,933 -7.03%
NOSH 263,732 273,518 273,518 273,518 273,518 273,518 289,671 -1.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -10.51% -56.39% 4.78% -8.38% -10.74% 27.45% 54.05% -
ROE -5.08% -35.88% 3.23% -2.87% -3.49% 2.05% 45.30% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 109.84 103.05 88.22 66.18 60.66 15.93 194.30 -7.31%
EPS -7.52 -53.10 6.66 -5.60 -6.77 4.19 105.55 -
DPS 0.00 0.00 0.00 0.00 3.03 0.09 0.41 -
NAPS 1.48 1.48 2.06 1.95 1.94 2.05 2.33 -5.86%
Adjusted Per Share Value based on latest NOSH - 273,518
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 109.91 103.11 88.27 68.68 62.95 16.53 213.54 -8.46%
EPS -7.52 -53.14 6.67 -5.82 -7.03 4.35 116.01 -
DPS 0.00 0.00 0.00 0.00 3.14 0.10 0.45 -
NAPS 1.4809 1.4809 2.0613 2.0237 2.0133 2.1274 2.5608 -7.03%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.40 0.385 0.58 0.965 0.65 0.855 1.17 -
P/RPS 0.36 0.37 0.66 1.46 1.07 5.37 0.60 -6.57%
P/EPS -5.32 -0.73 8.70 -17.22 -9.60 20.39 1.11 -
EY -18.79 -137.93 11.49 -5.81 -10.42 4.91 90.22 -
DY 0.00 0.00 0.00 0.00 4.66 0.11 0.35 -
P/NAPS 0.27 0.26 0.28 0.49 0.34 0.42 0.50 -7.88%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/02/24 23/02/23 25/02/22 29/08/19 29/08/18 23/08/17 25/08/16 -
Price 0.365 0.38 0.60 0.84 0.595 0.835 0.935 -
P/RPS 0.33 0.37 0.68 1.27 0.98 5.24 0.48 -4.86%
P/EPS -4.86 -0.72 9.00 -14.99 -8.78 19.91 0.89 -
EY -20.59 -139.74 11.11 -6.67 -11.38 5.02 112.89 -
DY 0.00 0.00 0.00 0.00 5.09 0.11 0.44 -
P/NAPS 0.25 0.26 0.29 0.43 0.31 0.41 0.40 -6.06%

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