[MAA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 51.51%
YoY- 223.57%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 509,438 448,232 1,726,594 2,142,969 2,182,892 1,954,340 2,252,911 -62.91%
PBT 78,238 450,340 143,311 117,353 87,914 99,124 36,748 65.57%
Tax -2,010 -401,728 -30,068 -31,856 -30,380 -33,068 -6,764 -55.50%
NP 76,228 48,612 113,243 85,497 57,534 66,056 29,984 86.37%
-
NP to SH 73,200 47,280 114,095 84,917 56,048 64,932 27,435 92.48%
-
Tax Rate 2.57% 89.21% 20.98% 27.15% 34.56% 33.36% 18.41% -
Total Cost 433,210 399,620 1,613,351 2,057,472 2,125,358 1,888,284 2,222,927 -66.41%
-
Net Worth 453,316 423,448 383,550 350,106 313,406 301,513 285,907 36.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 453,316 423,448 383,550 350,106 313,406 301,513 285,907 36.01%
NOSH 304,239 304,639 304,405 304,440 304,277 304,559 304,157 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.96% 10.85% 6.56% 3.99% 2.64% 3.38% 1.33% -
ROE 16.15% 11.17% 29.75% 24.25% 17.88% 21.54% 9.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 167.45 147.14 567.20 703.90 717.40 641.69 740.71 -62.92%
EPS 24.06 15.52 37.48 27.89 18.42 21.32 9.02 92.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.39 1.26 1.15 1.03 0.99 0.94 35.98%
Adjusted Per Share Value based on latest NOSH - 304,308
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 193.17 169.96 654.68 812.56 827.69 741.03 854.24 -62.91%
EPS 27.76 17.93 43.26 32.20 21.25 24.62 10.40 92.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7189 1.6056 1.4543 1.3275 1.1884 1.1433 1.0841 36.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.46 0.41 0.41 0.50 0.75 0.82 0.73 -
P/RPS 0.27 0.28 0.07 0.07 0.10 0.13 0.10 94.01%
P/EPS 1.91 2.64 1.09 1.79 4.07 3.85 8.09 -61.83%
EY 52.30 37.85 91.42 55.79 24.56 26.00 12.36 161.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.33 0.43 0.73 0.83 0.78 -45.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 -
Price 0.42 0.41 0.41 0.41 0.61 1.26 0.80 -
P/RPS 0.25 0.28 0.07 0.06 0.09 0.20 0.11 72.94%
P/EPS 1.75 2.64 1.09 1.47 3.31 5.91 8.87 -66.14%
EY 57.29 37.85 91.42 68.03 30.20 16.92 11.28 195.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.33 0.36 0.59 1.27 0.85 -52.33%

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