[MAA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2156.0%
YoY- 150.04%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,981 119,367 642,160 606,761 700,324 695,327 792,586 -25.16%
PBT 8,509 55,296 7,166 18,466 -5,712 -85,596 -119 -
Tax -2,302 -6,176 2,704 -2,201 -24,522 11,864 -2,583 -1.89%
NP 6,207 49,120 9,870 16,265 -30,234 -73,732 -2,702 -
-
NP to SH 4,895 50,407 7,752 15,420 -30,817 -74,219 -3,793 -
-
Tax Rate 27.05% 11.17% -37.73% 11.92% - - - -
Total Cost 132,774 70,247 632,290 590,496 730,558 769,059 795,288 -25.77%
-
Net Worth 304,818 304,371 285,760 261,725 213,097 307,326 369,425 -3.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 6,106 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 304,818 304,371 285,760 261,725 213,097 307,326 369,425 -3.15%
NOSH 304,818 304,371 304,000 304,331 304,425 304,283 305,310 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.47% 41.15% 1.54% 2.68% -4.32% -10.60% -0.34% -
ROE 1.61% 16.56% 2.71% 5.89% -14.46% -24.15% -1.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.59 39.22 211.24 199.37 230.05 228.51 259.60 -25.14%
EPS 1.60 16.56 2.55 5.06 -10.13 -24.39 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 0.94 0.86 0.70 1.01 1.21 -3.12%
Adjusted Per Share Value based on latest NOSH - 304,331
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.73 45.29 243.65 230.21 265.71 263.82 300.72 -25.16%
EPS 1.86 19.13 2.94 5.85 -11.69 -28.16 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.32 -
NAPS 1.1565 1.1548 1.0842 0.993 0.8085 1.166 1.4017 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.41 0.73 0.69 0.45 1.68 1.76 -
P/RPS 0.97 1.05 0.35 0.35 0.20 0.74 0.68 6.09%
P/EPS 27.40 2.48 28.63 13.62 -4.45 -6.89 -141.67 -
EY 3.65 40.39 3.49 7.34 -22.50 -14.52 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.44 0.41 0.78 0.80 0.64 1.66 1.45 -18.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.505 0.41 0.80 0.69 0.41 1.28 2.02 -
P/RPS 1.11 1.05 0.38 0.35 0.18 0.56 0.78 6.05%
P/EPS 31.45 2.48 31.37 13.62 -4.05 -5.25 -162.60 -
EY 3.18 40.39 3.19 7.34 -24.69 -19.06 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 0.51 0.41 0.85 0.80 0.59 1.27 1.67 -17.92%

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