[MAA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -51.72%
YoY- -62.77%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 596,386 548,798 532,504 513,044 493,430 889,867 1,350,067 -41.96%
PBT 7,459 -24,317 18,827 39,168 85,955 138,473 131,115 -85.18%
Tax -3,959 -4,334 -3,837 -4,043 -7,917 -15,883 -22,233 -68.31%
NP 3,500 -28,651 14,990 35,125 78,038 122,590 108,882 -89.86%
-
NP to SH 4,835 -17,164 23,423 42,477 87,989 122,671 109,682 -87.49%
-
Tax Rate 53.08% - 20.38% 10.32% 9.21% 11.47% 16.96% -
Total Cost 592,886 577,449 517,514 477,919 415,392 767,277 1,241,185 -38.86%
-
Net Worth 426,137 405,073 419,450 304,818 440,412 453,589 423,448 0.42%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 91 91 - - - - - -
Div Payout % 1.89% 0.00% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 426,137 405,073 419,450 304,818 440,412 453,589 423,448 0.42%
NOSH 304,384 304,566 303,949 304,818 297,575 304,422 304,639 -0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.59% -5.22% 2.82% 6.85% 15.82% 13.78% 8.06% -
ROE 1.13% -4.24% 5.58% 13.94% 19.98% 27.04% 25.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 195.93 180.19 175.19 168.31 165.82 292.31 443.17 -41.93%
EPS 1.59 -5.64 7.71 13.94 29.57 40.30 36.00 -87.48%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.33 1.38 1.00 1.48 1.49 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 304,818
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 226.13 208.09 201.91 194.53 187.10 337.41 511.91 -41.96%
EPS 1.83 -6.51 8.88 16.11 33.36 46.51 41.59 -87.51%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6158 1.5359 1.5904 1.1558 1.6699 1.7199 1.6056 0.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.665 0.55 0.525 0.44 0.41 0.46 0.41 -
P/RPS 0.34 0.31 0.30 0.26 0.25 0.16 0.09 142.36%
P/EPS 41.86 -9.76 6.81 3.16 1.39 1.14 1.14 1002.32%
EY 2.39 -10.25 14.68 31.67 72.12 87.60 87.81 -90.93%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.38 0.44 0.28 0.31 0.29 39.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 23/05/13 27/02/13 30/11/12 28/08/12 25/05/12 -
Price 0.635 0.565 0.56 0.505 0.50 0.42 0.41 -
P/RPS 0.32 0.31 0.32 0.30 0.30 0.14 0.09 132.77%
P/EPS 39.98 -10.03 7.27 3.62 1.69 1.04 1.14 969.10%
EY 2.50 -9.97 13.76 27.59 59.14 95.94 87.81 -90.65%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.41 0.51 0.34 0.28 0.29 33.99%

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