[MAA] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 138.89%
YoY- 483.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,270,594 2,212,579 2,264,064 2,222,725 2,189,846 2,150,260 2,079,703 6.04%
PBT 78,603 53,310 36,889 48,048 20,818 43,251 60,093 19.66%
Tax -19,953 -11,913 -6,872 -11,669 -5,203 -9,141 -7,717 88.71%
NP 58,650 41,397 30,017 36,379 15,615 34,110 52,376 7.85%
-
NP to SH 55,465 38,917 27,465 35,103 14,694 33,061 52,256 4.06%
-
Tax Rate 25.38% 22.35% 18.63% 24.29% 24.99% 21.13% 12.84% -
Total Cost 2,211,944 2,171,182 2,234,047 2,186,346 2,174,231 2,116,150 2,027,327 5.99%
-
Net Worth 313,817 301,513 285,760 310,405 281,784 283,205 261,725 12.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 313,817 301,513 285,760 310,405 281,784 283,205 261,725 12.90%
NOSH 304,677 304,559 304,000 304,318 302,993 304,522 304,331 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.58% 1.87% 1.33% 1.64% 0.71% 1.59% 2.52% -
ROE 17.67% 12.91% 9.61% 11.31% 5.21% 11.67% 19.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 745.25 726.49 744.76 730.39 722.74 706.11 683.37 5.96%
EPS 18.20 12.78 9.03 11.53 4.85 10.86 17.17 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.94 1.02 0.93 0.93 0.86 12.81%
Adjusted Per Share Value based on latest NOSH - 304,318
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 861.50 839.49 859.02 843.34 830.86 815.84 789.07 6.04%
EPS 21.04 14.77 10.42 13.32 5.58 12.54 19.83 4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1907 1.144 1.0842 1.1777 1.0691 1.0745 0.993 12.90%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.75 0.82 0.73 0.65 0.66 0.71 0.69 -
P/RPS 0.10 0.11 0.10 0.09 0.09 0.10 0.10 0.00%
P/EPS 4.12 6.42 8.08 5.64 13.61 6.54 4.02 1.65%
EY 24.27 15.58 12.38 17.75 7.35 15.29 24.89 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.78 0.64 0.71 0.76 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 -
Price 0.61 1.26 0.80 0.62 0.68 0.64 0.69 -
P/RPS 0.08 0.17 0.11 0.08 0.09 0.09 0.10 -13.85%
P/EPS 3.35 9.86 8.85 5.37 14.02 5.89 4.02 -11.47%
EY 29.84 10.14 11.29 18.60 7.13 16.96 24.89 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.27 0.85 0.61 0.73 0.69 0.80 -18.41%

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