[MAA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.56%
YoY- -27.19%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 513,044 498,750 509,438 448,232 1,726,594 2,142,969 2,182,892 -61.74%
PBT 39,168 40,878 78,238 450,340 143,311 117,353 87,914 -41.52%
Tax -4,043 -2,321 -2,010 -401,728 -30,068 -31,856 -30,380 -73.77%
NP 35,125 38,557 76,228 48,612 113,243 85,497 57,534 -27.92%
-
NP to SH 42,477 50,109 73,200 47,280 114,095 84,917 56,048 -16.80%
-
Tax Rate 10.32% 5.68% 2.57% 89.21% 20.98% 27.15% 34.56% -
Total Cost 477,919 460,193 433,210 399,620 1,613,351 2,057,472 2,125,358 -62.85%
-
Net Worth 426,138 450,375 453,316 423,448 383,550 350,106 313,406 22.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 426,138 450,375 453,316 423,448 383,550 350,106 313,406 22.61%
NOSH 304,384 304,307 304,239 304,639 304,405 304,440 304,277 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.85% 7.73% 14.96% 10.85% 6.56% 3.99% 2.64% -
ROE 9.97% 11.13% 16.15% 11.17% 29.75% 24.25% 17.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 168.55 163.90 167.45 147.14 567.20 703.90 717.40 -61.75%
EPS 13.96 16.47 24.06 15.52 37.48 27.89 18.42 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.48 1.49 1.39 1.26 1.15 1.03 22.59%
Adjusted Per Share Value based on latest NOSH - 304,639
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 194.53 189.11 193.17 169.96 654.68 812.56 827.69 -61.74%
EPS 16.11 19.00 27.76 17.93 43.26 32.20 21.25 -16.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6158 1.7077 1.7189 1.6056 1.4543 1.3275 1.1884 22.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.46 0.41 0.41 0.50 0.75 -
P/RPS 0.26 0.25 0.27 0.28 0.07 0.07 0.10 88.53%
P/EPS 3.15 2.49 1.91 2.64 1.09 1.79 4.07 -15.63%
EY 31.72 40.16 52.30 37.85 91.42 55.79 24.56 18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.31 0.29 0.33 0.43 0.73 -43.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 -
Price 0.505 0.50 0.42 0.41 0.41 0.41 0.61 -
P/RPS 0.30 0.31 0.25 0.28 0.07 0.06 0.09 122.33%
P/EPS 3.62 3.04 1.75 2.64 1.09 1.47 3.31 6.12%
EY 27.63 32.93 57.29 37.85 91.42 68.03 30.20 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.28 0.29 0.33 0.36 0.59 -27.95%

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