[MAA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 136.68%
YoY- 239.53%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,726,594 2,142,969 2,182,892 1,954,340 2,252,911 2,154,618 2,169,832 -14.09%
PBT 143,311 117,353 87,914 99,124 36,748 39,442 4,486 900.47%
Tax -30,068 -31,856 -30,380 -33,068 -6,764 -12,624 -4,218 269.07%
NP 113,243 85,497 57,534 66,056 29,984 26,818 268 5469.30%
-
NP to SH 114,095 84,917 56,048 64,932 27,435 26,244 48 17460.39%
-
Tax Rate 20.98% 27.15% 34.56% 33.36% 18.41% 32.01% 94.03% -
Total Cost 1,613,351 2,057,472 2,125,358 1,888,284 2,222,927 2,127,800 2,169,564 -17.87%
-
Net Worth 383,550 350,106 313,406 301,513 285,907 310,303 223,200 43.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 383,550 350,106 313,406 301,513 285,907 310,303 223,200 43.32%
NOSH 304,405 304,440 304,277 304,559 304,157 304,219 240,000 17.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.56% 3.99% 2.64% 3.38% 1.33% 1.24% 0.01% -
ROE 29.75% 24.25% 17.88% 21.54% 9.60% 8.46% 0.02% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 567.20 703.90 717.40 641.69 740.71 708.24 904.10 -26.65%
EPS 37.48 27.89 18.42 21.32 9.02 8.61 0.02 14892.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.15 1.03 0.99 0.94 1.02 0.93 22.37%
Adjusted Per Share Value based on latest NOSH - 304,559
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 655.10 813.08 828.22 741.51 854.79 817.50 823.27 -14.09%
EPS 43.29 32.22 21.27 24.64 10.41 9.96 0.02 16400.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4552 1.3284 1.1891 1.144 1.0848 1.1773 0.8469 43.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.50 0.75 0.82 0.73 0.65 0.66 -
P/RPS 0.07 0.07 0.10 0.13 0.10 0.09 0.07 0.00%
P/EPS 1.09 1.79 4.07 3.85 8.09 7.53 3,300.00 -99.51%
EY 91.42 55.79 24.56 26.00 12.36 13.27 0.03 20614.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.73 0.83 0.78 0.64 0.71 -39.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 0.41 0.41 0.61 1.26 0.80 0.62 0.68 -
P/RPS 0.07 0.06 0.09 0.20 0.11 0.09 0.08 -8.49%
P/EPS 1.09 1.47 3.31 5.91 8.87 7.19 3,400.00 -99.52%
EY 91.42 68.03 30.20 16.92 11.28 13.91 0.03 20614.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.59 1.27 0.85 0.61 0.73 -41.01%

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