[MAA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.86%
YoY- -78.64%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 558,173 663,714 630,028 532,504 1,350,067 2,212,579 2,150,260 -20.11%
PBT 32,249 16,484 22,013 18,827 131,115 53,310 43,251 -4.77%
Tax -10,470 -1,144 -5,870 -3,837 -22,233 -11,913 -9,141 2.28%
NP 21,779 15,340 16,143 14,990 108,882 41,397 34,110 -7.19%
-
NP to SH 23,669 14,975 14,594 23,423 109,682 38,917 33,061 -5.41%
-
Tax Rate 32.47% 6.94% 26.67% 20.38% 16.96% 22.35% 21.13% -
Total Cost 536,394 648,374 613,885 517,514 1,241,185 2,171,182 2,116,150 -20.43%
-
Net Worth 383,599 422,662 306,052 419,450 423,448 301,513 283,205 5.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 279 183 91 - - - - -
Div Payout % 1.18% 1.22% 0.63% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 383,599 422,662 306,052 419,450 423,448 301,513 283,205 5.18%
NOSH 279,999 304,074 306,052 303,949 304,639 304,559 304,522 -1.38%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.90% 2.31% 2.56% 2.82% 8.06% 1.87% 1.59% -
ROE 6.17% 3.54% 4.77% 5.58% 25.90% 12.91% 11.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 199.35 218.27 205.86 175.19 443.17 726.49 706.11 -18.98%
EPS 8.45 4.92 4.77 7.71 36.00 12.78 10.86 -4.09%
DPS 0.10 0.06 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.00 1.38 1.39 0.99 0.93 6.66%
Adjusted Per Share Value based on latest NOSH - 303,949
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 211.78 251.82 239.04 202.04 512.24 839.49 815.84 -20.11%
EPS 8.98 5.68 5.54 8.89 41.62 14.77 12.54 -5.40%
DPS 0.11 0.07 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.4554 1.6036 1.1612 1.5915 1.6066 1.144 1.0745 5.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.95 0.70 0.62 0.525 0.41 0.82 0.71 -
P/RPS 0.48 0.32 0.30 0.30 0.09 0.11 0.10 29.84%
P/EPS 11.24 14.21 13.00 6.81 1.14 6.42 6.54 9.43%
EY 8.90 7.04 7.69 14.68 87.81 15.58 15.29 -8.61%
DY 0.10 0.09 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.62 0.38 0.29 0.83 0.76 -1.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 26/05/14 23/05/13 25/05/12 23/05/11 31/05/10 -
Price 1.12 0.755 0.62 0.56 0.41 1.26 0.64 -
P/RPS 0.56 0.35 0.30 0.32 0.09 0.17 0.09 35.58%
P/EPS 13.25 15.33 13.00 7.27 1.14 9.86 5.89 14.45%
EY 7.55 6.52 7.69 13.76 87.81 10.14 16.96 -12.60%
DY 0.09 0.08 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.62 0.41 0.29 1.27 0.69 2.91%

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