[MAA] YoY 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- 202.47%
YoY- 81.41%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 187,840 166,932 119,344 515,781 531,048 498,169 471,048 -14.20%
PBT 12,890 23,316 -8,460 44,058 27,339 109 -12,436 -
Tax -1,599 -361 -736 -8,702 -7,359 -893 2,510 -
NP 11,291 22,955 -9,196 35,356 19,980 -784 -9,926 -
-
NP to SH 9,967 22,981 982 35,664 19,659 -750 -9,297 -
-
Tax Rate 12.40% 1.55% - 19.75% 26.92% 819.27% - -
Total Cost 176,549 143,977 128,540 480,425 511,068 498,953 480,974 -15.37%
-
Net Worth 304,463 426,137 440,412 349,955 310,405 248,999 246,903 3.55%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 304,463 426,137 440,412 349,955 310,405 248,999 246,903 3.55%
NOSH 304,463 304,384 297,575 304,308 304,318 300,000 304,819 -0.01%
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 6.01% 13.75% -7.71% 6.85% 3.76% -0.16% -2.11% -
ROE 3.27% 5.39% 0.22% 10.19% 6.33% -0.30% -3.77% -
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 61.70 54.84 40.11 169.49 174.50 166.06 154.53 -14.18%
EPS 3.28 7.55 0.33 11.71 6.46 -0.24 -3.06 -
DPS 0.00 0.00 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 71.27 63.34 45.28 195.70 201.49 189.01 178.72 -14.20%
EPS 3.78 8.72 0.37 13.53 7.46 -0.28 -3.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1552 1.6168 1.671 1.3278 1.1777 0.9447 0.9368 3.55%
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 1.09 1.21 1.02 0.29 0.37 0.46 0.39 18.67%
P/EPS 20.47 8.81 124.24 4.27 10.06 -308.00 -20.00 -
EY 4.89 11.35 0.80 23.44 9.94 -0.32 -5.00 -
DY 0.00 0.00 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 1.05 1.16 1.25 0.24 0.36 0.44 0.33 21.26%
P/EPS 19.86 8.41 151.52 3.50 9.60 -292.00 -16.72 -
EY 5.04 11.89 0.66 28.58 10.42 -0.34 -5.98 -
DY 0.00 0.00 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