[MAA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -55.55%
YoY- 681.25%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,212,579 2,264,064 2,222,725 2,189,846 2,150,260 2,079,703 2,173,266 1.20%
PBT 53,310 36,889 48,048 20,818 43,251 60,093 35,915 30.15%
Tax -11,913 -6,872 -11,669 -5,203 -9,141 -7,717 -30,038 -46.05%
NP 41,397 30,017 36,379 15,615 34,110 52,376 5,877 267.89%
-
NP to SH 38,917 27,465 35,103 14,694 33,061 52,256 6,019 247.45%
-
Tax Rate 22.35% 18.63% 24.29% 24.99% 21.13% 12.84% 83.64% -
Total Cost 2,171,182 2,234,047 2,186,346 2,174,231 2,116,150 2,027,327 2,167,389 0.11%
-
Net Worth 301,513 285,760 310,405 281,784 283,205 261,725 248,999 13.62%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 301,513 285,760 310,405 281,784 283,205 261,725 248,999 13.62%
NOSH 304,559 304,000 304,318 302,993 304,522 304,331 300,000 1.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.87% 1.33% 1.64% 0.71% 1.59% 2.52% 0.27% -
ROE 12.91% 9.61% 11.31% 5.21% 11.67% 19.97% 2.42% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 726.49 744.76 730.39 722.74 706.11 683.37 724.42 0.19%
EPS 12.78 9.03 11.53 4.85 10.86 17.17 2.01 243.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 1.02 0.93 0.93 0.86 0.83 12.48%
Adjusted Per Share Value based on latest NOSH - 302,993
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 838.95 858.47 842.80 830.33 815.32 788.57 824.04 1.20%
EPS 14.76 10.41 13.31 5.57 12.54 19.81 2.28 247.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1433 1.0835 1.177 1.0684 1.0738 0.9924 0.9441 13.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.82 0.73 0.65 0.66 0.71 0.69 0.77 -
P/RPS 0.11 0.10 0.09 0.09 0.10 0.10 0.11 0.00%
P/EPS 6.42 8.08 5.64 13.61 6.54 4.02 38.38 -69.67%
EY 15.58 12.38 17.75 7.35 15.29 24.89 2.61 229.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.64 0.71 0.76 0.80 0.93 -7.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 -
Price 1.26 0.80 0.62 0.68 0.64 0.69 0.73 -
P/RPS 0.17 0.11 0.08 0.09 0.09 0.10 0.10 42.48%
P/EPS 9.86 8.85 5.37 14.02 5.89 4.02 36.38 -58.15%
EY 10.14 11.29 18.60 7.13 16.96 24.89 2.75 138.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.85 0.61 0.73 0.69 0.80 0.88 27.73%

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