[MAA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -35.05%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,726,594 2,252,911 2,079,703 2,219,376 2,303,343 2,283,885 2,887,240 -8.20%
PBT 143,311 36,748 60,093 -52,351 -84,537 3,110 42,968 22.22%
Tax -30,068 -6,764 -7,717 -17,651 11,270 -4,772 1,202 -
NP 113,243 29,984 52,376 -70,002 -73,267 -1,662 44,170 16.98%
-
NP to SH 114,095 27,435 52,256 -69,307 -73,767 -2,176 43,940 17.22%
-
Tax Rate 20.98% 18.41% 12.84% - - 153.44% -2.80% -
Total Cost 1,613,351 2,222,927 2,027,327 2,289,378 2,376,610 2,285,547 2,843,070 -9.00%
-
Net Worth 383,550 285,907 261,787 213,037 289,092 368,112 391,075 -0.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 6,084 15,216 -
Div Payout % - - - - - 0.00% 34.63% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 383,550 285,907 261,787 213,037 289,092 368,112 391,075 -0.32%
NOSH 304,405 304,157 304,403 304,339 304,307 304,225 152,169 12.24%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.56% 1.33% 2.52% -3.15% -3.18% -0.07% 1.53% -
ROE 29.75% 9.60% 19.96% -32.53% -25.52% -0.59% 11.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 567.20 740.71 683.21 729.24 756.91 750.72 1,897.38 -18.22%
EPS 37.48 9.02 17.17 -22.77 -24.24 -0.71 14.44 17.22%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 10.00 -
NAPS 1.26 0.94 0.86 0.70 0.95 1.21 2.57 -11.19%
Adjusted Per Share Value based on latest NOSH - 304,425
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 655.10 854.79 789.07 842.07 873.92 866.54 1,095.46 -8.20%
EPS 43.29 10.41 19.83 -26.30 -27.99 -0.83 16.67 17.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.31 5.77 -
NAPS 1.4552 1.0848 0.9933 0.8083 1.0969 1.3967 1.4838 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.41 0.73 0.69 0.45 1.68 1.76 3.12 -
P/RPS 0.07 0.10 0.10 0.06 0.22 0.23 0.16 -12.86%
P/EPS 1.09 8.09 4.02 -1.98 -6.93 -246.06 10.80 -31.75%
EY 91.42 12.36 24.88 -50.61 -14.43 -0.41 9.26 46.44%
DY 0.00 0.00 0.00 0.00 0.00 1.14 3.21 -
P/NAPS 0.33 0.78 0.80 0.64 1.77 1.45 1.21 -19.46%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.41 0.80 0.69 0.41 1.28 2.02 3.18 -
P/RPS 0.07 0.11 0.10 0.06 0.17 0.27 0.17 -13.74%
P/EPS 1.09 8.87 4.02 -1.80 -5.28 -282.42 11.01 -31.97%
EY 91.42 11.28 24.88 -55.54 -18.94 -0.35 9.08 46.92%
DY 0.00 0.00 0.00 0.00 0.00 0.99 3.14 -
P/NAPS 0.33 0.85 0.80 0.59 1.35 1.67 1.24 -19.79%

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