[MAA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -34.66%
YoY- 195.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 498,750 2,142,969 2,154,618 1,963,922 2,025,402 2,144,021 1,988,398 -20.56%
PBT 40,878 117,353 39,442 55,502 -62,185 1,412 4,305 45.46%
Tax -2,321 -31,856 -12,624 -7,354 9,161 -792 -2,918 -3.73%
NP 38,557 85,497 26,818 48,148 -53,024 620 1,386 73.98%
-
NP to SH 50,109 84,917 26,244 49,114 -51,320 602 2,156 68.85%
-
Tax Rate 5.68% 27.15% 32.01% 13.25% - 56.09% 67.78% -
Total Cost 460,193 2,057,472 2,127,800 1,915,774 2,078,426 2,143,401 1,987,012 -21.61%
-
Net Worth 450,375 350,106 310,303 252,468 246,457 358,586 306,351 6.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 450,375 350,106 310,303 252,468 246,457 358,586 306,351 6.62%
NOSH 304,307 304,440 304,219 304,178 304,268 301,332 306,351 -0.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.73% 3.99% 1.24% 2.45% -2.62% 0.03% 0.07% -
ROE 11.13% 24.25% 8.46% 19.45% -20.82% 0.17% 0.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 163.90 703.90 708.24 645.65 665.66 711.51 649.06 -20.48%
EPS 16.47 27.89 8.61 16.15 -16.87 0.20 0.71 68.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.15 1.02 0.83 0.81 1.19 1.00 6.74%
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 189.23 813.08 817.50 745.14 768.47 813.47 754.43 -20.56%
EPS 19.01 32.22 9.96 18.63 -19.47 0.23 0.82 68.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7088 1.3284 1.1773 0.9579 0.9351 1.3605 1.1623 6.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.50 0.65 0.77 0.61 2.05 1.40 -
P/RPS 0.25 0.07 0.09 0.12 0.09 0.29 0.22 2.15%
P/EPS 2.49 1.79 7.53 4.77 -3.62 1,025.00 198.93 -51.78%
EY 40.16 55.79 13.27 20.97 -27.65 0.10 0.50 107.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.43 0.64 0.93 0.75 1.72 1.40 -23.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 29/11/10 26/11/09 28/11/08 29/11/07 27/11/06 -
Price 0.50 0.41 0.62 0.73 0.51 1.96 1.61 -
P/RPS 0.31 0.06 0.09 0.11 0.08 0.28 0.25 3.64%
P/EPS 3.04 1.47 7.19 4.52 -3.02 980.00 228.77 -51.29%
EY 32.93 68.03 13.91 22.12 -33.07 0.10 0.44 105.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.61 0.88 0.63 1.65 1.61 -22.81%

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