[MAA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 54.82%
YoY- 30.6%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 580,444 672,592 580,946 509,438 2,182,892 2,169,832 1,949,546 -18.27%
PBT 5,436 5,788 -48,732 78,238 87,914 4,486 83,036 -36.50%
Tax -3,318 -2,010 -2,592 -2,010 -30,380 -4,218 -9,246 -15.69%
NP 2,118 3,778 -51,324 76,228 57,534 268 73,790 -44.65%
-
NP to SH 1,156 2,724 -46,082 73,200 56,048 48 75,172 -50.11%
-
Tax Rate 61.04% 34.73% - 2.57% 34.56% 94.03% 11.13% -
Total Cost 578,326 668,814 632,270 433,210 2,125,358 2,169,564 1,875,756 -17.80%
-
Net Worth 390,150 306,093 404,815 453,316 313,406 223,200 252,602 7.51%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 173 367 182 - - - - -
Div Payout % 15.00% 13.48% 0.00% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 390,150 306,093 404,815 453,316 313,406 223,200 252,602 7.51%
NOSH 288,999 306,093 304,372 304,239 304,277 240,000 304,340 -0.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.36% 0.56% -8.83% 14.96% 2.64% 0.01% 3.78% -
ROE 0.30% 0.89% -11.38% 16.15% 17.88% 0.02% 29.76% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 200.85 219.73 190.87 167.45 717.40 904.10 640.58 -17.56%
EPS 0.40 0.90 -15.14 24.06 18.42 0.02 24.70 -49.68%
DPS 0.06 0.12 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.00 1.33 1.49 1.03 0.93 0.83 8.44%
Adjusted Per Share Value based on latest NOSH - 304,422
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 220.23 255.19 220.42 193.29 828.22 823.27 739.69 -18.27%
EPS 0.44 1.03 -17.48 27.77 21.27 0.02 28.52 -50.08%
DPS 0.07 0.14 0.07 0.00 0.00 0.00 0.00 -
NAPS 1.4803 1.1614 1.5359 1.72 1.1891 0.8469 0.9584 7.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.77 0.68 0.55 0.46 0.75 0.66 0.75 -
P/RPS 0.38 0.31 0.29 0.27 0.10 0.07 0.12 21.17%
P/EPS 192.50 76.41 -3.63 1.91 4.07 3,300.00 3.04 99.58%
EY 0.52 1.31 -27.53 52.30 24.56 0.03 32.93 -49.89%
DY 0.08 0.18 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.41 0.31 0.73 0.71 0.90 -7.32%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 25/08/14 27/08/13 28/08/12 23/08/11 24/08/10 28/08/09 -
Price 0.715 0.665 0.565 0.42 0.61 0.68 0.77 -
P/RPS 0.36 0.30 0.30 0.25 0.09 0.08 0.12 20.08%
P/EPS 178.75 74.73 -3.73 1.75 3.31 3,400.00 3.12 96.28%
EY 0.56 1.34 -26.80 57.29 30.20 0.03 32.08 -49.05%
DY 0.08 0.18 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.42 0.28 0.59 0.73 0.93 -8.94%

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