[MAA] QoQ TTM 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- 28.86%
YoY- 103.6%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 889,867 1,350,067 1,726,594 2,255,327 2,270,594 2,212,579 2,264,064 -46.37%
PBT 138,473 131,115 143,311 95,322 78,603 53,310 36,889 141.72%
Tax -15,883 -22,233 -30,068 -21,296 -19,953 -11,913 -6,872 74.89%
NP 122,590 108,882 113,243 74,026 58,650 41,397 30,017 155.71%
-
NP to SH 122,671 109,682 114,095 71,470 55,465 38,917 27,465 171.45%
-
Tax Rate 11.47% 16.96% 20.98% 22.34% 25.38% 22.35% 18.63% -
Total Cost 767,277 1,241,185 1,613,351 2,181,301 2,211,944 2,171,182 2,234,047 -50.98%
-
Net Worth 453,589 423,448 304,371 349,955 313,817 301,513 285,760 36.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 453,589 423,448 304,371 349,955 313,817 301,513 285,760 36.11%
NOSH 304,422 304,639 304,371 304,308 304,677 304,559 304,000 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.78% 8.06% 6.56% 3.28% 2.58% 1.87% 1.33% -
ROE 27.04% 25.90% 37.49% 20.42% 17.67% 12.91% 9.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 292.31 443.17 567.27 741.13 745.25 726.49 744.76 -46.42%
EPS 40.30 36.00 37.49 23.49 18.20 12.78 9.03 171.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.39 1.00 1.15 1.03 0.99 0.94 35.98%
Adjusted Per Share Value based on latest NOSH - 304,308
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 337.63 512.24 655.10 855.71 861.50 839.49 859.02 -46.37%
EPS 46.54 41.62 43.29 27.12 21.04 14.77 10.42 171.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.721 1.6066 1.1548 1.3278 1.1907 1.144 1.0842 36.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.46 0.41 0.41 0.50 0.75 0.82 0.73 -
P/RPS 0.16 0.09 0.07 0.07 0.10 0.11 0.10 36.83%
P/EPS 1.14 1.14 1.09 2.13 4.12 6.42 8.08 -72.93%
EY 87.60 87.81 91.43 46.97 24.27 15.58 12.38 269.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.41 0.43 0.73 0.83 0.78 -45.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 23/02/12 21/11/11 23/08/11 23/05/11 25/02/11 -
Price 0.42 0.41 0.41 0.41 0.61 1.26 0.80 -
P/RPS 0.14 0.09 0.07 0.06 0.08 0.17 0.11 17.45%
P/EPS 1.04 1.14 1.09 1.75 3.35 9.86 8.85 -76.03%
EY 95.94 87.81 91.43 57.28 29.84 10.14 11.29 316.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.41 0.36 0.59 1.27 0.85 -52.33%

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