[MAA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 42.52%
YoY- 277.47%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,350,067 1,726,594 2,255,327 2,270,594 2,212,579 2,264,064 2,222,725 -28.25%
PBT 131,115 143,311 95,322 78,603 53,310 36,889 48,048 95.15%
Tax -22,233 -30,068 -21,296 -19,953 -11,913 -6,872 -11,669 53.62%
NP 108,882 113,243 74,026 58,650 41,397 30,017 36,379 107.54%
-
NP to SH 109,682 114,095 71,470 55,465 38,917 27,465 35,103 113.57%
-
Tax Rate 16.96% 20.98% 22.34% 25.38% 22.35% 18.63% 24.29% -
Total Cost 1,241,185 1,613,351 2,181,301 2,211,944 2,171,182 2,234,047 2,186,346 -31.41%
-
Net Worth 423,448 304,371 349,955 313,817 301,513 285,760 310,405 22.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 423,448 304,371 349,955 313,817 301,513 285,760 310,405 22.97%
NOSH 304,639 304,371 304,308 304,677 304,559 304,000 304,318 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.06% 6.56% 3.28% 2.58% 1.87% 1.33% 1.64% -
ROE 25.90% 37.49% 20.42% 17.67% 12.91% 9.61% 11.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 443.17 567.27 741.13 745.25 726.49 744.76 730.39 -28.30%
EPS 36.00 37.49 23.49 18.20 12.78 9.03 11.53 113.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.00 1.15 1.03 0.99 0.94 1.02 22.89%
Adjusted Per Share Value based on latest NOSH - 304,677
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 511.91 654.68 855.16 860.95 838.95 858.47 842.80 -28.25%
EPS 41.59 43.26 27.10 21.03 14.76 10.41 13.31 113.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6056 1.1541 1.3269 1.1899 1.1433 1.0835 1.177 22.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.41 0.50 0.75 0.82 0.73 0.65 -
P/RPS 0.09 0.07 0.07 0.10 0.11 0.10 0.09 0.00%
P/EPS 1.14 1.09 2.13 4.12 6.42 8.08 5.64 -65.52%
EY 87.81 91.43 46.97 24.27 15.58 12.38 17.75 190.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.43 0.73 0.83 0.78 0.64 -40.97%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 -
Price 0.41 0.41 0.41 0.61 1.26 0.80 0.62 -
P/RPS 0.09 0.07 0.06 0.08 0.17 0.11 0.08 8.16%
P/EPS 1.14 1.09 1.75 3.35 9.86 8.85 5.37 -64.37%
EY 87.81 91.43 57.28 29.84 10.14 11.29 18.60 181.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.36 0.59 1.27 0.85 0.61 -39.05%

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