[MAA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.23%
YoY- -62.77%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 566,096 694,987 586,213 513,044 1,726,594 2,252,911 2,079,703 -19.48%
PBT 32,621 19,244 8,907 39,168 143,311 36,748 60,093 -9.67%
Tax -9,535 -1,451 -5,089 -4,043 -30,068 -6,764 -7,717 3.58%
NP 23,086 17,793 3,818 35,125 113,243 29,984 52,376 -12.75%
-
NP to SH 24,625 16,742 4,708 42,477 114,095 27,435 52,256 -11.78%
-
Tax Rate 29.23% 7.54% 57.13% 10.32% 20.98% 18.41% 12.84% -
Total Cost 543,010 677,194 582,395 477,919 1,613,351 2,222,927 2,027,327 -19.70%
-
Net Worth 419,845 422,708 430,558 426,138 383,550 285,907 261,787 8.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 178 182 90 - - - - -
Div Payout % 0.73% 1.09% 1.93% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 419,845 422,708 430,558 426,138 383,550 285,907 261,787 8.18%
NOSH 297,762 304,107 303,209 304,384 304,405 304,157 304,403 -0.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.08% 2.56% 0.65% 6.85% 6.56% 1.33% 2.52% -
ROE 5.87% 3.96% 1.09% 9.97% 29.75% 9.60% 19.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 190.12 228.53 193.34 168.55 567.20 740.71 683.21 -19.19%
EPS 8.27 5.51 1.55 13.96 37.48 9.02 17.17 -11.45%
DPS 0.06 0.06 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.39 1.42 1.40 1.26 0.94 0.86 8.58%
Adjusted Per Share Value based on latest NOSH - 304,818
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 214.79 263.69 222.42 194.66 655.10 854.79 789.07 -19.48%
EPS 9.34 6.35 1.79 16.12 43.29 10.41 19.83 -11.78%
DPS 0.07 0.07 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.593 1.6038 1.6336 1.6168 1.4552 1.0848 0.9933 8.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.935 0.65 0.62 0.44 0.41 0.73 0.69 -
P/RPS 0.49 0.28 0.32 0.26 0.07 0.10 0.10 30.31%
P/EPS 11.31 11.81 39.93 3.15 1.09 8.09 4.02 18.80%
EY 8.84 8.47 2.50 31.72 91.42 12.36 24.88 -15.83%
DY 0.06 0.09 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.44 0.31 0.33 0.78 0.80 -3.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.96 0.725 0.655 0.505 0.41 0.80 0.69 -
P/RPS 0.50 0.32 0.34 0.30 0.07 0.11 0.10 30.75%
P/EPS 11.61 13.17 42.18 3.62 1.09 8.87 4.02 19.32%
EY 8.61 7.59 2.37 27.63 91.42 11.28 24.88 -16.20%
DY 0.06 0.08 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.46 0.36 0.33 0.85 0.80 -2.67%

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