[MAA] YoY Cumulative 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- -2.0%
YoY- 195.7%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 374,063 1,607,227 1,615,964 1,472,942 1,519,052 1,608,016 1,491,299 -20.56%
PBT 30,659 88,015 29,582 41,627 -46,639 1,059 3,229 45.46%
Tax -1,741 -23,892 -9,468 -5,516 6,871 -594 -2,189 -3.74%
NP 28,918 64,123 20,114 36,111 -39,768 465 1,040 73.96%
-
NP to SH 37,582 63,688 19,683 36,836 -38,490 452 1,617 68.85%
-
Tax Rate 5.68% 27.15% 32.01% 13.25% - 56.09% 67.79% -
Total Cost 345,145 1,543,104 1,595,850 1,436,831 1,558,820 1,607,551 1,490,259 -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 304,307 304,440 304,219 304,178 304,268 301,333 306,351 -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 8.34% 18.19% 6.34% 14.59% -15.62% 0.13% 0.53% -
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 122.92 527.93 531.18 484.24 499.25 533.63 486.79 -20.48%
EPS 12.35 20.92 6.46 12.11 -12.65 0.15 0.53 68.92%
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 141.93 609.81 613.12 558.86 576.35 610.11 565.82 -20.56%
EPS 14.26 24.16 7.47 13.98 -14.60 0.17 0.61 69.01%
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 0.33 0.09 0.12 0.16 0.12 0.38 0.29 2.17%
P/EPS 3.32 2.39 10.05 6.36 -4.82 1,366.67 265.24 -51.78%
EY 30.12 41.84 9.95 15.73 -20.74 0.07 0.38 107.12%
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 0.41 0.08 0.12 0.15 0.10 0.37 0.33 3.68%
P/EPS 4.05 1.96 9.58 6.03 -4.03 1,306.67 305.03 -51.30%
EY 24.70 51.02 10.44 16.59 -24.80 0.08 0.33 105.15%
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