[MAA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 238.38%
YoY- 170.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,079,703 1,963,922 1,949,546 1,878,052 2,219,376 2,025,402 2,096,008 -0.51%
PBT 60,093 55,502 83,036 100,808 -52,351 -62,185 -68,406 -
Tax -7,717 -7,354 -9,246 -7,208 -17,651 9,161 8,722 -
NP 52,376 48,148 73,790 93,600 -70,002 -53,024 -59,684 -
-
NP to SH 52,256 49,114 75,172 95,904 -69,307 -51,320 -58,386 -
-
Tax Rate 12.84% 13.25% 11.13% 7.15% - - - -
Total Cost 2,027,327 1,915,774 1,875,756 1,784,452 2,289,378 2,078,426 2,155,692 -3.99%
-
Net Worth 261,787 252,468 252,602 234,283 213,037 246,457 255,705 1.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 261,787 252,468 252,602 234,283 213,037 246,457 255,705 1.57%
NOSH 304,403 304,178 304,340 304,263 304,339 304,268 304,410 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.52% 2.45% 3.78% 4.98% -3.15% -2.62% -2.85% -
ROE 19.96% 19.45% 29.76% 40.94% -32.53% -20.82% -22.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 683.21 645.65 640.58 617.24 729.24 665.66 688.55 -0.51%
EPS 17.17 16.15 24.70 31.48 -22.77 -16.87 -19.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.77 0.70 0.81 0.84 1.57%
Adjusted Per Share Value based on latest NOSH - 304,263
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 788.57 744.67 739.21 712.11 841.53 767.98 794.75 -0.51%
EPS 19.81 18.62 28.50 36.36 -26.28 -19.46 -22.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9926 0.9573 0.9578 0.8883 0.8078 0.9345 0.9696 1.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.77 0.75 0.46 0.45 0.61 0.94 -
P/RPS 0.10 0.12 0.12 0.07 0.06 0.09 0.14 -20.04%
P/EPS 4.02 4.77 3.04 1.46 -1.98 -3.62 -4.90 -
EY 24.88 20.97 32.93 68.52 -50.61 -27.65 -20.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.90 0.60 0.64 0.75 1.12 -20.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.69 0.73 0.77 0.67 0.41 0.51 0.65 -
P/RPS 0.10 0.11 0.12 0.11 0.06 0.08 0.09 7.25%
P/EPS 4.02 4.52 3.12 2.13 -1.80 -3.02 -3.39 -
EY 24.88 22.12 32.08 47.04 -55.54 -33.07 -29.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.93 0.87 0.59 0.63 0.77 2.57%

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