[MAA] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 83.53%
YoY- 89.42%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,350,067 2,212,579 2,150,260 2,169,647 2,285,438 2,386,418 2,668,809 -10.72%
PBT 131,115 53,310 43,251 16,924 -130,013 -2,620 70,755 10.81%
Tax -22,233 -11,913 -9,141 -29,379 22,259 -5,454 -1,562 55.61%
NP 108,882 41,397 34,110 -12,455 -107,754 -8,074 69,193 7.84%
-
NP to SH 109,682 38,917 33,061 -11,418 -107,893 -8,496 68,599 8.12%
-
Tax Rate 16.96% 22.35% 21.13% 173.59% - - 2.21% -
Total Cost 1,241,185 2,171,182 2,116,150 2,182,102 2,393,192 2,394,492 2,599,616 -11.58%
-
Net Worth 423,448 301,513 283,205 234,283 252,673 368,185 304,054 5.67%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 6,106 15,218 -
Div Payout % - - - - - 0.00% 22.18% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 423,448 301,513 283,205 234,283 252,673 368,185 304,054 5.67%
NOSH 304,639 304,559 304,522 304,263 304,425 304,285 152,027 12.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.06% 1.87% 1.59% -0.57% -4.71% -0.34% 2.59% -
ROE 25.90% 12.91% 11.67% -4.87% -42.70% -2.31% 22.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 443.17 726.49 706.11 713.08 750.74 784.27 1,755.48 -20.48%
EPS 36.00 12.78 10.86 -3.75 -35.44 -2.79 45.12 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 2.01 10.00 -
NAPS 1.39 0.99 0.93 0.77 0.83 1.21 2.00 -5.87%
Adjusted Per Share Value based on latest NOSH - 304,263
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 512.24 839.49 815.84 823.20 867.13 905.44 1,012.59 -10.72%
EPS 41.62 14.77 12.54 -4.33 -40.94 -3.22 26.03 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 5.77 -
NAPS 1.6066 1.144 1.0745 0.8889 0.9587 1.397 1.1536 5.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.82 0.71 0.46 1.23 2.10 3.10 -
P/RPS 0.09 0.11 0.10 0.06 0.16 0.27 0.18 -10.90%
P/EPS 1.14 6.42 6.54 -12.26 -3.47 -75.21 6.87 -25.85%
EY 87.81 15.58 15.29 -8.16 -28.81 -1.33 14.56 34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.96 3.23 -
P/NAPS 0.29 0.83 0.76 0.60 1.48 1.74 1.55 -24.35%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 23/05/11 31/05/10 29/05/09 30/05/08 29/05/07 31/05/06 -
Price 0.41 1.26 0.64 0.67 1.25 2.23 2.90 -
P/RPS 0.09 0.17 0.09 0.09 0.17 0.28 0.17 -10.04%
P/EPS 1.14 9.86 5.89 -17.85 -3.53 -79.87 6.43 -25.02%
EY 87.81 10.14 16.96 -5.60 -28.35 -1.25 15.56 33.39%
DY 0.00 0.00 0.00 0.00 0.00 0.90 3.45 -
P/NAPS 0.29 1.27 0.69 0.87 1.51 1.84 1.45 -23.50%

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