[MAA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.54%
YoY- -40.99%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 572,922 698,848 609,873 498,750 2,142,969 2,154,618 1,963,922 -18.55%
PBT 1,752 21,045 -1,400 40,878 117,353 39,442 55,502 -43.76%
Tax -3,206 -3,472 -2,209 -2,321 -31,856 -12,624 -7,354 -12.91%
NP -1,454 17,573 -3,609 38,557 85,497 26,818 48,148 -
-
NP to SH -1,253 15,105 -80 50,109 84,917 26,244 49,114 -
-
Tax Rate 182.99% 16.50% - 5.68% 27.15% 32.01% 13.25% -
Total Cost 574,377 681,274 613,482 460,193 2,057,472 2,127,800 1,915,774 -18.18%
-
Net Worth 394,193 304,751 420,000 450,375 350,106 310,303 252,468 7.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 242 243 120 - - - - -
Div Payout % 0.00% 1.61% 0.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 394,193 304,751 420,000 450,375 350,106 310,303 252,468 7.70%
NOSH 303,225 304,751 300,000 304,307 304,440 304,219 304,178 -0.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.25% 2.51% -0.59% 7.73% 3.99% 1.24% 2.45% -
ROE -0.32% 4.96% -0.02% 11.13% 24.25% 8.46% 19.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 188.94 229.32 203.29 163.90 703.90 708.24 645.65 -18.51%
EPS -0.41 4.96 -0.03 16.47 27.89 8.61 16.15 -
DPS 0.08 0.08 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.40 1.48 1.15 1.02 0.83 7.76%
Adjusted Per Share Value based on latest NOSH - 297,575
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 217.24 264.98 231.25 189.11 812.56 816.97 744.67 -18.55%
EPS -0.48 5.73 -0.03 19.00 32.20 9.95 18.62 -
DPS 0.09 0.09 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.4947 1.1555 1.5925 1.7077 1.3275 1.1766 0.9573 7.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.745 0.67 0.665 0.41 0.50 0.65 0.77 -
P/RPS 0.39 0.29 0.33 0.25 0.07 0.09 0.12 21.69%
P/EPS -180.24 13.52 -2,493.75 2.49 1.79 7.53 4.77 -
EY -0.55 7.40 -0.04 40.16 55.79 13.27 20.97 -
DY 0.11 0.12 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.48 0.28 0.43 0.64 0.93 -7.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 19/11/14 25/11/13 30/11/12 21/11/11 29/11/10 26/11/09 -
Price 0.78 0.65 0.635 0.50 0.41 0.62 0.73 -
P/RPS 0.41 0.28 0.31 0.31 0.06 0.09 0.11 24.50%
P/EPS -188.71 13.11 -2,381.25 3.04 1.47 7.19 4.52 -
EY -0.53 7.63 -0.04 32.93 68.03 13.91 22.12 -
DY 0.10 0.12 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.45 0.34 0.36 0.61 0.88 -6.18%

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