[MAA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 41.7%
YoY- 17.71%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,726,594 2,255,327 2,270,594 2,212,579 2,264,064 2,222,725 2,189,846 -14.61%
PBT 143,311 95,322 78,603 53,310 36,889 48,048 20,818 260.60%
Tax -30,068 -21,296 -19,953 -11,913 -6,872 -11,669 -5,203 221.00%
NP 113,243 74,026 58,650 41,397 30,017 36,379 15,615 273.31%
-
NP to SH 114,095 71,470 55,465 38,917 27,465 35,103 14,694 290.65%
-
Tax Rate 20.98% 22.34% 25.38% 22.35% 18.63% 24.29% 24.99% -
Total Cost 1,613,351 2,181,301 2,211,944 2,171,182 2,234,047 2,186,346 2,174,231 -17.99%
-
Net Worth 304,371 349,955 313,817 301,513 285,760 310,405 281,784 5.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 304,371 349,955 313,817 301,513 285,760 310,405 281,784 5.26%
NOSH 304,371 304,308 304,677 304,559 304,000 304,318 302,993 0.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.56% 3.28% 2.58% 1.87% 1.33% 1.64% 0.71% -
ROE 37.49% 20.42% 17.67% 12.91% 9.61% 11.31% 5.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 567.27 741.13 745.25 726.49 744.76 730.39 722.74 -14.87%
EPS 37.49 23.49 18.20 12.78 9.03 11.53 4.85 289.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 1.03 0.99 0.94 1.02 0.93 4.94%
Adjusted Per Share Value based on latest NOSH - 304,559
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 655.10 855.71 861.50 839.49 859.02 843.34 830.86 -14.61%
EPS 43.29 27.12 21.04 14.77 10.42 13.32 5.58 290.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1548 1.3278 1.1907 1.144 1.0842 1.1777 1.0691 5.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.50 0.75 0.82 0.73 0.65 0.66 -
P/RPS 0.07 0.07 0.10 0.11 0.10 0.09 0.09 -15.38%
P/EPS 1.09 2.13 4.12 6.42 8.08 5.64 13.61 -81.33%
EY 91.43 46.97 24.27 15.58 12.38 17.75 7.35 434.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.73 0.83 0.78 0.64 0.71 -30.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 -
Price 0.41 0.41 0.61 1.26 0.80 0.62 0.68 -
P/RPS 0.07 0.06 0.08 0.17 0.11 0.08 0.09 -15.38%
P/EPS 1.09 1.75 3.35 9.86 8.85 5.37 14.02 -81.69%
EY 91.43 57.28 29.84 10.14 11.29 18.60 7.13 445.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.59 1.27 0.85 0.61 0.73 -31.85%

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