[MAA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.36%
YoY- 315.87%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 498,750 509,438 448,232 1,726,594 2,142,969 2,182,892 1,954,340 -59.66%
PBT 40,878 78,238 450,340 143,311 117,353 87,914 99,124 -44.50%
Tax -2,321 -2,010 -401,728 -30,068 -31,856 -30,380 -33,068 -82.90%
NP 38,557 76,228 48,612 113,243 85,497 57,534 66,056 -30.08%
-
NP to SH 50,109 73,200 47,280 114,095 84,917 56,048 64,932 -15.82%
-
Tax Rate 5.68% 2.57% 89.21% 20.98% 27.15% 34.56% 33.36% -
Total Cost 460,193 433,210 399,620 1,613,351 2,057,472 2,125,358 1,888,284 -60.88%
-
Net Worth 450,375 453,316 423,448 383,550 350,106 313,406 301,513 30.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 450,375 453,316 423,448 383,550 350,106 313,406 301,513 30.57%
NOSH 304,307 304,239 304,639 304,405 304,440 304,277 304,559 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.73% 14.96% 10.85% 6.56% 3.99% 2.64% 3.38% -
ROE 11.13% 16.15% 11.17% 29.75% 24.25% 17.88% 21.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.90 167.45 147.14 567.20 703.90 717.40 641.69 -59.64%
EPS 16.47 24.06 15.52 37.48 27.89 18.42 21.32 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.49 1.39 1.26 1.15 1.03 0.99 30.64%
Adjusted Per Share Value based on latest NOSH - 304,371
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 189.23 193.29 170.07 655.10 813.08 828.22 741.51 -59.66%
EPS 19.01 27.77 17.94 43.29 32.22 21.27 24.64 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7088 1.72 1.6066 1.4552 1.3284 1.1891 1.144 30.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.46 0.41 0.41 0.50 0.75 0.82 -
P/RPS 0.25 0.27 0.28 0.07 0.07 0.10 0.13 54.45%
P/EPS 2.49 1.91 2.64 1.09 1.79 4.07 3.85 -25.15%
EY 40.16 52.30 37.85 91.42 55.79 24.56 26.00 33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.29 0.33 0.43 0.73 0.83 -51.44%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 -
Price 0.50 0.42 0.41 0.41 0.41 0.61 1.26 -
P/RPS 0.31 0.25 0.28 0.07 0.06 0.09 0.20 33.82%
P/EPS 3.04 1.75 2.64 1.09 1.47 3.31 5.91 -35.72%
EY 32.93 57.29 37.85 91.42 68.03 30.20 16.92 55.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.29 0.33 0.36 0.59 1.27 -58.36%

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