[MAA] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 39.38%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 586,213 513,044 1,726,594 2,252,911 2,079,703 2,219,376 2,303,343 -20.37%
PBT 8,907 39,168 143,311 36,748 60,093 -52,351 -84,537 -
Tax -5,089 -4,043 -30,068 -6,764 -7,717 -17,651 11,270 -
NP 3,818 35,125 113,243 29,984 52,376 -70,002 -73,267 -
-
NP to SH 4,708 42,477 114,095 27,435 52,256 -69,307 -73,767 -
-
Tax Rate 57.13% 10.32% 20.98% 18.41% 12.84% - - -
Total Cost 582,395 477,919 1,613,351 2,222,927 2,027,327 2,289,378 2,376,610 -20.87%
-
Net Worth 430,558 426,138 383,550 285,907 261,787 213,037 289,092 6.85%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 90 - - - - - - -
Div Payout % 1.93% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 430,558 426,138 383,550 285,907 261,787 213,037 289,092 6.85%
NOSH 303,209 304,384 304,405 304,157 304,403 304,339 304,307 -0.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.65% 6.85% 6.56% 1.33% 2.52% -3.15% -3.18% -
ROE 1.09% 9.97% 29.75% 9.60% 19.96% -32.53% -25.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 193.34 168.55 567.20 740.71 683.21 729.24 756.91 -20.32%
EPS 1.55 13.96 37.48 9.02 17.17 -22.77 -24.24 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.26 0.94 0.86 0.70 0.95 6.92%
Adjusted Per Share Value based on latest NOSH - 304,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 222.42 194.66 655.10 854.79 789.07 842.07 873.92 -20.37%
EPS 1.79 16.12 43.29 10.41 19.83 -26.30 -27.99 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6336 1.6168 1.4552 1.0848 0.9933 0.8083 1.0969 6.85%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.62 0.44 0.41 0.73 0.69 0.45 1.68 -
P/RPS 0.32 0.26 0.07 0.10 0.10 0.06 0.22 6.43%
P/EPS 39.93 3.15 1.09 8.09 4.02 -1.98 -6.93 -
EY 2.50 31.72 91.42 12.36 24.88 -50.61 -14.43 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.33 0.78 0.80 0.64 1.77 -20.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 23/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.655 0.505 0.41 0.80 0.69 0.41 1.28 -
P/RPS 0.34 0.30 0.07 0.11 0.10 0.06 0.17 12.23%
P/EPS 42.18 3.62 1.09 8.87 4.02 -1.80 -5.28 -
EY 2.37 27.63 91.42 11.28 24.88 -55.54 -18.94 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.33 0.85 0.80 0.59 1.35 -16.41%

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