[MAA] QoQ 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- 202.47%
YoY- 81.41%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
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 142,661 112,058 119,367 515,781 602,861 488,585 642,160 -63.35%
PBT 26,534 12,585 55,296 44,058 19,176 24,781 7,166 139.53%
Tax -573 -432 -6,176 -8,702 -6,923 -8,267 2,704 -
NP 25,961 12,153 49,120 35,356 12,253 16,514 9,870 90.65%
-
NP to SH 24,780 11,820 50,407 35,664 11,791 16,233 7,752 117.15%
-
Tax Rate 2.16% 3.43% 11.17% 19.75% 36.10% 33.36% -37.73% -
Total Cost 116,700 99,905 70,247 480,425 590,608 472,071 632,290 -67.61%
-
Net Worth 453,589 423,448 304,371 349,955 313,817 301,513 285,760 36.11%
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 453,589 423,448 304,371 349,955 313,817 301,513 285,760 36.11%
NOSH 304,422 304,639 304,371 304,308 304,677 304,559 304,000 0.09%
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 18.20% 10.85% 41.15% 6.85% 2.03% 3.38% 1.54% -
ROE 5.46% 2.79% 16.56% 10.19% 3.76% 5.38% 2.71% -
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 46.86 36.78 39.22 169.49 197.87 160.42 211.24 -63.38%
EPS 8.14 3.88 16.56 11.71 3.87 5.33 2.55 116.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.39 1.00 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 54.13 42.52 45.29 195.70 228.73 185.38 243.65 -63.35%
EPS 9.40 4.48 19.13 13.53 4.47 6.16 2.94 117.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.721 1.6066 1.1548 1.3278 1.1907 1.144 1.0842 36.11%
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 0.98 1.11 1.05 0.29 0.38 0.51 0.35 98.78%
P/EPS 5.65 10.57 2.48 4.27 19.38 15.38 28.63 -66.13%
EY 17.70 9.46 40.39 23.44 5.16 6.50 3.49 195.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.41 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 0.90 1.11 1.05 0.24 0.31 0.79 0.38 77.77%
P/EPS 5.16 10.57 2.48 3.50 15.76 23.64 31.37 -70.01%
EY 19.38 9.46 40.39 28.58 6.34 4.23 3.19 233.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.41 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