[MAA] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 209.98%
YoY- -37.69%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 165,299 558,173 663,714 630,028 532,504 1,350,067 2,212,579 -35.07%
PBT 263,098 32,249 16,484 22,013 18,827 131,115 53,310 30.45%
Tax -2,189 -10,470 -1,144 -5,870 -3,837 -22,233 -11,913 -24.58%
NP 260,909 21,779 15,340 16,143 14,990 108,882 41,397 35.87%
-
NP to SH 261,111 23,669 14,975 14,594 23,423 109,682 38,917 37.29%
-
Tax Rate 0.83% 32.47% 6.94% 26.67% 20.38% 16.96% 22.35% -
Total Cost -95,610 536,394 648,374 613,885 517,514 1,241,185 2,171,182 -
-
Net Worth 548,386 383,599 422,662 306,052 419,450 423,448 301,513 10.47%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 17,888 279 183 91 - - - -
Div Payout % 6.85% 1.18% 1.22% 0.63% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 548,386 383,599 422,662 306,052 419,450 423,448 301,513 10.47%
NOSH 273,518 279,999 304,074 306,052 303,949 304,639 304,559 -1.77%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 157.84% 3.90% 2.31% 2.56% 2.82% 8.06% 1.87% -
ROE 47.61% 6.17% 3.54% 4.77% 5.58% 25.90% 12.91% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 59.08 199.35 218.27 205.86 175.19 443.17 726.49 -34.15%
EPS 93.32 8.45 4.92 4.77 7.71 36.00 12.78 39.24%
DPS 6.39 0.10 0.06 0.03 0.00 0.00 0.00 -
NAPS 1.96 1.37 1.39 1.00 1.38 1.39 0.99 12.04%
Adjusted Per Share Value based on latest NOSH - 306,052
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 62.72 211.78 251.82 239.04 202.04 512.24 839.49 -35.07%
EPS 99.07 8.98 5.68 5.54 8.89 41.62 14.77 37.28%
DPS 6.79 0.11 0.07 0.03 0.00 0.00 0.00 -
NAPS 2.0807 1.4554 1.6036 1.1612 1.5915 1.6066 1.144 10.47%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.86 0.95 0.70 0.62 0.525 0.41 0.82 -
P/RPS 1.46 0.48 0.32 0.30 0.30 0.09 0.11 53.81%
P/EPS 0.92 11.24 14.21 13.00 6.81 1.14 6.42 -27.63%
EY 108.52 8.90 7.04 7.69 14.68 87.81 15.58 38.15%
DY 7.43 0.10 0.09 0.05 0.00 0.00 0.00 -
P/NAPS 0.44 0.69 0.50 0.62 0.38 0.29 0.83 -10.02%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 26/05/14 23/05/13 25/05/12 23/05/11 -
Price 0.865 1.12 0.755 0.62 0.56 0.41 1.26 -
P/RPS 1.46 0.56 0.35 0.30 0.32 0.09 0.17 43.05%
P/EPS 0.93 13.25 15.33 13.00 7.27 1.14 9.86 -32.50%
EY 107.89 7.55 6.52 7.69 13.76 87.81 10.14 48.25%
DY 7.39 0.09 0.08 0.05 0.00 0.00 0.00 -
P/NAPS 0.44 0.82 0.54 0.62 0.41 0.29 1.27 -16.18%

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