[MAA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.4%
YoY- 175.4%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 513,044 1,726,594 2,252,911 2,079,703 2,219,376 2,303,343 2,283,885 -22.01%
PBT 39,168 143,311 36,748 60,093 -52,351 -84,537 3,110 52.47%
Tax -4,043 -30,068 -6,764 -7,717 -17,651 11,270 -4,772 -2.72%
NP 35,125 113,243 29,984 52,376 -70,002 -73,267 -1,662 -
-
NP to SH 42,477 114,095 27,435 52,256 -69,307 -73,767 -2,176 -
-
Tax Rate 10.32% 20.98% 18.41% 12.84% - - 153.44% -
Total Cost 477,919 1,613,351 2,222,927 2,027,327 2,289,378 2,376,610 2,285,547 -22.93%
-
Net Worth 426,138 383,550 285,907 261,787 213,037 289,092 368,112 2.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 6,084 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 426,138 383,550 285,907 261,787 213,037 289,092 368,112 2.46%
NOSH 304,384 304,405 304,157 304,403 304,339 304,307 304,225 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.85% 6.56% 1.33% 2.52% -3.15% -3.18% -0.07% -
ROE 9.97% 29.75% 9.60% 19.96% -32.53% -25.52% -0.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 168.55 567.20 740.71 683.21 729.24 756.91 750.72 -22.02%
EPS 13.96 37.48 9.02 17.17 -22.77 -24.24 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.40 1.26 0.94 0.86 0.70 0.95 1.21 2.45%
Adjusted Per Share Value based on latest NOSH - 304,331
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 194.66 655.10 854.79 789.07 842.07 873.92 866.54 -22.01%
EPS 16.12 43.29 10.41 19.83 -26.30 -27.99 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 1.6168 1.4552 1.0848 0.9933 0.8083 1.0969 1.3967 2.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.41 0.73 0.69 0.45 1.68 1.76 -
P/RPS 0.26 0.07 0.10 0.10 0.06 0.22 0.23 2.06%
P/EPS 3.15 1.09 8.09 4.02 -1.98 -6.93 -246.06 -
EY 31.72 91.42 12.36 24.88 -50.61 -14.43 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.31 0.33 0.78 0.80 0.64 1.77 1.45 -22.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.505 0.41 0.80 0.69 0.41 1.28 2.02 -
P/RPS 0.30 0.07 0.11 0.10 0.06 0.17 0.27 1.76%
P/EPS 3.62 1.09 8.87 4.02 -1.80 -5.28 -282.42 -
EY 27.63 91.42 11.28 24.88 -55.54 -18.94 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 0.36 0.33 0.85 0.80 0.59 1.35 1.67 -22.54%

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