[MAA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 127.26%
YoY- 223.57%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 524,136 457,405 374,063 1,607,227 1,615,964 1,472,942 1,519,052 -16.24%
PBT 15,784 -1,050 30,659 88,015 29,582 41,627 -46,639 -
Tax -2,604 -1,657 -1,741 -23,892 -9,468 -5,516 6,871 -
NP 13,180 -2,707 28,918 64,123 20,114 36,111 -39,768 -
-
NP to SH 11,329 -60 37,582 63,688 19,683 36,836 -38,490 -
-
Tax Rate 16.50% - 5.68% 27.15% 32.01% 13.25% - -
Total Cost 510,956 460,112 345,145 1,543,104 1,595,850 1,436,831 1,558,820 -16.95%
-
Net Worth 304,751 420,000 450,375 350,106 310,303 252,468 246,457 3.60%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 182 89 - - - - - -
Div Payout % 1.61% 0.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 304,751 420,000 450,375 350,106 310,303 252,468 246,457 3.60%
NOSH 304,751 300,000 304,307 304,440 304,219 304,178 304,268 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.51% -0.59% 7.73% 3.99% 1.24% 2.45% -2.62% -
ROE 3.72% -0.01% 8.34% 18.19% 6.34% 14.59% -15.62% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 171.99 152.47 122.92 527.93 531.18 484.24 499.25 -16.26%
EPS 3.72 -0.02 12.35 20.92 6.46 12.11 -12.65 -
DPS 0.06 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.48 1.15 1.02 0.83 0.81 3.57%
Adjusted Per Share Value based on latest NOSH - 304,308
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 198.87 173.55 141.93 609.81 613.12 558.86 576.35 -16.24%
EPS 4.30 -0.02 14.26 24.16 7.47 13.98 -14.60 -
DPS 0.07 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1563 1.5935 1.7088 1.3284 1.1773 0.9579 0.9351 3.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.67 0.665 0.41 0.50 0.65 0.77 0.61 -
P/RPS 0.39 0.44 0.33 0.09 0.12 0.16 0.12 21.69%
P/EPS 18.02 -3,325.00 3.32 2.39 10.05 6.36 -4.82 -
EY 5.55 -0.03 30.12 41.84 9.95 15.73 -20.74 -
DY 0.09 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.48 0.28 0.43 0.64 0.93 0.75 -1.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 25/11/13 30/11/12 21/11/11 29/11/10 26/11/09 28/11/08 -
Price 0.65 0.635 0.50 0.41 0.62 0.73 0.51 -
P/RPS 0.38 0.42 0.41 0.08 0.12 0.15 0.10 24.90%
P/EPS 17.49 -3,175.00 4.05 1.96 9.58 6.03 -4.03 -
EY 5.72 -0.03 24.70 51.02 10.44 16.59 -24.80 -
DY 0.09 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.34 0.36 0.61 0.88 0.63 0.52%

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