[MAA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.87%
YoY- 181.84%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 513,044 493,430 889,867 1,350,067 1,726,594 2,255,327 2,270,594 -62.73%
PBT 39,168 85,955 138,473 131,115 143,311 95,322 78,603 -37.01%
Tax -4,043 -7,917 -15,883 -22,233 -30,068 -21,296 -19,953 -65.33%
NP 35,125 78,038 122,590 108,882 113,243 74,026 58,650 -28.83%
-
NP to SH 42,477 87,989 122,671 109,682 114,095 71,470 55,465 -16.22%
-
Tax Rate 10.32% 9.21% 11.47% 16.96% 20.98% 22.34% 25.38% -
Total Cost 477,919 415,392 767,277 1,241,185 1,613,351 2,181,301 2,211,944 -63.82%
-
Net Worth 304,818 440,412 453,589 423,448 304,371 349,955 313,817 -1.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 304,818 440,412 453,589 423,448 304,371 349,955 313,817 -1.91%
NOSH 304,818 297,575 304,422 304,639 304,371 304,308 304,677 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.85% 15.82% 13.78% 8.06% 6.56% 3.28% 2.58% -
ROE 13.94% 19.98% 27.04% 25.90% 37.49% 20.42% 17.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 168.31 165.82 292.31 443.17 567.27 741.13 745.25 -62.74%
EPS 13.94 29.57 40.30 36.00 37.49 23.49 18.20 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.48 1.49 1.39 1.00 1.15 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 304,639
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.53 187.10 337.41 511.91 654.68 855.16 860.95 -62.73%
EPS 16.11 33.36 46.51 41.59 43.26 27.10 21.03 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1558 1.6699 1.7199 1.6056 1.1541 1.3269 1.1899 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.46 0.41 0.41 0.50 0.75 -
P/RPS 0.26 0.25 0.16 0.09 0.07 0.07 0.10 88.53%
P/EPS 3.16 1.39 1.14 1.14 1.09 2.13 4.12 -16.14%
EY 31.67 72.12 87.60 87.81 91.43 46.97 24.27 19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.31 0.29 0.41 0.43 0.73 -28.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 -
Price 0.505 0.50 0.42 0.41 0.41 0.41 0.61 -
P/RPS 0.30 0.30 0.14 0.09 0.07 0.06 0.08 140.40%
P/EPS 3.62 1.69 1.04 1.14 1.09 1.75 3.35 5.27%
EY 27.59 59.14 95.94 87.81 91.43 57.28 29.84 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.28 0.29 0.41 0.36 0.59 -9.21%

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