[MAA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.86%
YoY- 175.4%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,615,964 1,084,916 540,070 2,079,703 1,472,942 974,773 469,513 127.78%
PBT 29,582 2,243 8,360 60,093 41,627 41,518 25,202 11.26%
Tax -9,468 -2,109 -3,226 -7,717 -5,516 -4,623 -1,802 201.92%
NP 20,114 134 5,134 52,376 36,111 36,895 23,400 -9.58%
-
NP to SH 19,683 24 4,781 52,256 36,836 37,586 23,976 -12.31%
-
Tax Rate 32.01% 94.03% 38.59% 12.84% 13.25% 11.13% 7.15% -
Total Cost 1,595,850 1,084,782 534,936 2,027,327 1,436,831 937,878 446,113 133.71%
-
Net Worth 310,303 223,200 283,205 261,787 252,468 252,602 234,283 20.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 310,303 223,200 283,205 261,787 252,468 252,602 234,283 20.58%
NOSH 304,219 240,000 304,522 304,403 304,178 304,340 304,263 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.24% 0.01% 0.95% 2.52% 2.45% 3.78% 4.98% -
ROE 6.34% 0.01% 1.69% 19.96% 14.59% 14.88% 10.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 531.18 452.05 177.35 683.21 484.24 320.29 154.31 127.80%
EPS 6.46 0.01 1.57 17.17 12.11 12.35 7.87 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.93 0.93 0.86 0.83 0.83 0.77 20.59%
Adjusted Per Share Value based on latest NOSH - 304,331
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 612.73 411.37 204.78 788.57 558.50 369.61 178.03 127.78%
EPS 7.46 0.01 1.81 19.81 13.97 14.25 9.09 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1766 0.8463 1.0738 0.9926 0.9573 0.9578 0.8883 20.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.66 0.71 0.69 0.77 0.75 0.46 -
P/RPS 0.12 0.15 0.40 0.10 0.16 0.23 0.30 -45.68%
P/EPS 10.05 6,600.00 45.22 4.02 6.36 6.07 5.84 43.55%
EY 9.95 0.02 2.21 24.88 15.73 16.47 17.13 -30.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.76 0.80 0.93 0.90 0.60 4.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.62 0.68 0.64 0.69 0.73 0.77 0.67 -
P/RPS 0.12 0.15 0.36 0.10 0.15 0.24 0.43 -57.26%
P/EPS 9.58 6,800.00 40.76 4.02 6.03 6.23 8.50 8.29%
EY 10.44 0.01 2.45 24.88 16.59 16.04 11.76 -7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.69 0.80 0.88 0.93 0.87 -21.05%

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