[MAA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -36.73%
YoY- 389.55%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,264,064 2,222,725 2,189,846 2,150,260 2,079,703 2,173,266 2,146,145 3.62%
PBT 36,889 48,048 20,818 43,251 60,093 35,915 23,370 35.45%
Tax -6,872 -11,669 -5,203 -9,141 -7,717 -30,038 -26,635 -59.37%
NP 30,017 36,379 15,615 34,110 52,376 5,877 -3,265 -
-
NP to SH 27,465 35,103 14,694 33,061 52,256 6,019 -2,528 -
-
Tax Rate 18.63% 24.29% 24.99% 21.13% 12.84% 83.64% 113.97% -
Total Cost 2,234,047 2,186,346 2,174,231 2,116,150 2,027,327 2,167,389 2,149,410 2.60%
-
Net Worth 285,760 310,405 281,784 283,205 261,725 248,999 252,713 8.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 285,760 310,405 281,784 283,205 261,725 248,999 252,713 8.51%
NOSH 304,000 304,318 302,993 304,522 304,331 300,000 304,474 -0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.33% 1.64% 0.71% 1.59% 2.52% 0.27% -0.15% -
ROE 9.61% 11.31% 5.21% 11.67% 19.97% 2.42% -1.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 744.76 730.39 722.74 706.11 683.37 724.42 704.87 3.72%
EPS 9.03 11.53 4.85 10.86 17.17 2.01 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.02 0.93 0.93 0.86 0.83 0.83 8.62%
Adjusted Per Share Value based on latest NOSH - 304,522
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 859.02 843.34 830.86 815.84 789.07 824.57 814.28 3.62%
EPS 10.42 13.32 5.58 12.54 19.83 2.28 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0842 1.1777 1.0691 1.0745 0.993 0.9447 0.9588 8.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.65 0.66 0.71 0.69 0.77 0.75 -
P/RPS 0.10 0.09 0.09 0.10 0.10 0.11 0.11 -6.14%
P/EPS 8.08 5.64 13.61 6.54 4.02 38.38 -90.33 -
EY 12.38 17.75 7.35 15.29 24.89 2.61 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.71 0.76 0.80 0.93 0.90 -9.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 26/11/09 28/08/09 -
Price 0.80 0.62 0.68 0.64 0.69 0.73 0.77 -
P/RPS 0.11 0.08 0.09 0.09 0.10 0.10 0.11 0.00%
P/EPS 8.85 5.37 14.02 5.89 4.02 36.38 -92.74 -
EY 11.29 18.60 7.13 16.96 24.89 2.75 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.61 0.73 0.69 0.80 0.88 0.93 -5.80%

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