[MAA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 54575.0%
YoY- -46.57%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,182,892 1,954,340 2,252,911 2,154,618 2,169,832 2,160,280 2,079,703 3.29%
PBT 87,914 99,124 36,748 39,442 4,486 33,440 60,093 28.96%
Tax -30,380 -33,068 -6,764 -12,624 -4,218 -12,904 -7,717 149.94%
NP 57,534 66,056 29,984 26,818 268 20,536 52,376 6.48%
-
NP to SH 56,048 64,932 27,435 26,244 48 19,124 52,256 4.79%
-
Tax Rate 34.56% 33.36% 18.41% 32.01% 94.03% 38.59% 12.84% -
Total Cost 2,125,358 1,888,284 2,222,927 2,127,800 2,169,564 2,139,744 2,027,327 3.20%
-
Net Worth 313,406 301,513 285,907 310,303 223,200 283,205 261,787 12.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 313,406 301,513 285,907 310,303 223,200 283,205 261,787 12.78%
NOSH 304,277 304,559 304,157 304,219 240,000 304,522 304,403 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.64% 3.38% 1.33% 1.24% 0.01% 0.95% 2.52% -
ROE 17.88% 21.54% 9.60% 8.46% 0.02% 6.75% 19.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 717.40 641.69 740.71 708.24 904.10 709.40 683.21 3.31%
EPS 18.42 21.32 9.02 8.61 0.02 6.28 17.17 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.94 1.02 0.93 0.93 0.86 12.81%
Adjusted Per Share Value based on latest NOSH - 304,318
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 827.69 741.03 854.24 816.97 822.74 819.12 788.57 3.28%
EPS 21.25 24.62 10.40 9.95 0.02 7.25 19.81 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1884 1.1433 1.0841 1.1766 0.8463 1.0738 0.9926 12.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.75 0.82 0.73 0.65 0.66 0.71 0.69 -
P/RPS 0.10 0.13 0.10 0.09 0.07 0.10 0.10 0.00%
P/EPS 4.07 3.85 8.09 7.53 3,300.00 11.31 4.02 0.82%
EY 24.56 26.00 12.36 13.27 0.03 8.85 24.88 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.78 0.64 0.71 0.76 0.80 -5.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 25/02/11 29/11/10 24/08/10 31/05/10 25/02/10 -
Price 0.61 1.26 0.80 0.62 0.68 0.64 0.69 -
P/RPS 0.09 0.20 0.11 0.09 0.08 0.09 0.10 -6.80%
P/EPS 3.31 5.91 8.87 7.19 3,400.00 10.19 4.02 -12.18%
EY 30.20 16.92 11.28 13.91 0.03 9.81 24.88 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.27 0.85 0.61 0.73 0.69 0.80 -18.41%

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