[MAA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 59.64%
YoY- 315.42%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 493,430 889,867 1,350,067 1,726,594 2,255,327 2,270,594 2,212,579 -63.12%
PBT 85,955 138,473 131,115 143,311 95,322 78,603 53,310 37.38%
Tax -7,917 -15,883 -22,233 -30,068 -21,296 -19,953 -11,913 -23.78%
NP 78,038 122,590 108,882 113,243 74,026 58,650 41,397 52.42%
-
NP to SH 87,989 122,671 109,682 114,095 71,470 55,465 38,917 72.00%
-
Tax Rate 9.21% 11.47% 16.96% 20.98% 22.34% 25.38% 22.35% -
Total Cost 415,392 767,277 1,241,185 1,613,351 2,181,301 2,211,944 2,171,182 -66.69%
-
Net Worth 440,412 453,589 423,448 304,371 349,955 313,817 301,513 28.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 440,412 453,589 423,448 304,371 349,955 313,817 301,513 28.64%
NOSH 297,575 304,422 304,639 304,371 304,308 304,677 304,559 -1.53%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.82% 13.78% 8.06% 6.56% 3.28% 2.58% 1.87% -
ROE 19.98% 27.04% 25.90% 37.49% 20.42% 17.67% 12.91% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 165.82 292.31 443.17 567.27 741.13 745.25 726.49 -62.55%
EPS 29.57 40.30 36.00 37.49 23.49 18.20 12.78 74.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.49 1.39 1.00 1.15 1.03 0.99 30.64%
Adjusted Per Share Value based on latest NOSH - 304,371
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 187.10 337.41 511.91 654.68 855.16 860.95 838.95 -63.12%
EPS 33.36 46.51 41.59 43.26 27.10 21.03 14.76 71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6699 1.7199 1.6056 1.1541 1.3269 1.1899 1.1433 28.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.46 0.41 0.41 0.50 0.75 0.82 -
P/RPS 0.25 0.16 0.09 0.07 0.07 0.10 0.11 72.60%
P/EPS 1.39 1.14 1.14 1.09 2.13 4.12 6.42 -63.84%
EY 72.12 87.60 87.81 91.43 46.97 24.27 15.58 176.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.29 0.41 0.43 0.73 0.83 -51.44%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 -
Price 0.50 0.42 0.41 0.41 0.41 0.61 1.26 -
P/RPS 0.30 0.14 0.09 0.07 0.06 0.08 0.17 45.88%
P/EPS 1.69 1.04 1.14 1.09 1.75 3.35 9.86 -69.04%
EY 59.14 95.94 87.81 91.43 57.28 29.84 10.14 222.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.29 0.41 0.36 0.59 1.27 -58.36%

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