[MAA] YoY Cumulative 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- 209.64%
YoY- 30.6%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 290,222 336,296 290,473 254,719 1,091,446 1,084,916 974,773 -18.27%
PBT 2,718 2,894 -24,366 39,119 43,957 2,243 41,518 -36.50%
Tax -1,659 -1,005 -1,296 -1,005 -15,190 -2,109 -4,623 -15.69%
NP 1,059 1,889 -25,662 38,114 28,767 134 36,895 -44.65%
-
NP to SH 578 1,362 -23,041 36,600 28,024 24 37,586 -50.11%
-
Tax Rate 61.04% 34.73% - 2.57% 34.56% 94.03% 11.13% -
Total Cost 289,163 334,407 316,135 216,605 1,062,679 1,084,782 937,878 -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 86 183 91 - - - - -
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 0.15% 0.44% -5.69% 8.07% 8.94% 0.01% 14.88% -
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 100.42 109.87 95.43 83.72 358.70 452.05 320.29 -17.57%
EPS 0.20 0.45 -7.57 12.03 9.21 0.01 12.35 -49.68%
DPS 0.03 0.06 0.03 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 110.11 127.60 110.21 96.64 414.11 411.63 369.84 -18.27%
EPS 0.22 0.52 -8.74 13.89 10.63 0.01 14.26 -50.08%
DPS 0.03 0.07 0.03 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 0.77 0.62 0.58 0.55 0.21 0.15 0.23 22.29%
P/EPS 385.00 152.82 -7.27 3.82 8.14 6,600.00 6.07 99.63%
EY 0.26 0.65 -13.76 26.15 12.28 0.02 16.47 -49.89%
DY 0.04 0.09 0.05 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 0.71 0.61 0.59 0.50 0.17 0.15 0.24 19.80%
P/EPS 357.50 149.45 -7.46 3.49 6.62 6,800.00 6.23 96.33%
EY 0.28 0.67 -13.40 28.64 15.10 0.01 16.04 -49.05%
DY 0.04 0.09 0.05 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