[MAA] YoY Quarter 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- 398.47%
YoY- -90.29%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 136,404 170,851 128,808 138,981 119,367 642,160 606,761 -22.01%
PBT 31,307 3,460 9,957 8,509 55,296 7,166 18,466 9.19%
Tax -7,130 1,153 -3,432 -2,302 -6,176 2,704 -2,201 21.62%
NP 24,177 4,613 6,525 6,207 49,120 9,870 16,265 6.82%
-
NP to SH 25,565 5,413 4,768 4,895 50,407 7,752 15,420 8.78%
-
Tax Rate 22.77% -33.32% 34.47% 27.05% 11.17% -37.73% 11.92% -
Total Cost 112,227 166,238 122,283 132,774 70,247 632,290 590,496 -24.16%
-
Net Worth 424,078 304,467 305,030 304,818 304,371 285,760 261,725 8.37%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 424,078 304,467 305,030 304,818 304,371 285,760 261,725 8.37%
NOSH 300,764 304,467 305,030 304,818 304,371 304,000 304,331 -0.19%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.72% 2.70% 5.07% 4.47% 41.15% 1.54% 2.68% -
ROE 6.03% 1.78% 1.56% 1.61% 16.56% 2.71% 5.89% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.35 56.11 42.23 45.59 39.22 211.24 199.37 -21.86%
EPS 8.50 1.78 1.56 1.60 16.56 2.55 5.06 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 1.00 1.00 1.00 0.94 0.86 8.58%
Adjusted Per Share Value based on latest NOSH - 304,818
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.72 64.78 48.84 52.70 45.26 243.49 230.07 -22.01%
EPS 9.69 2.05 1.81 1.86 19.11 2.94 5.85 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.608 1.1545 1.1566 1.1558 1.1541 1.0835 0.9924 8.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.935 0.65 0.62 0.44 0.41 0.73 0.69 -
P/RPS 2.06 1.16 1.47 0.97 1.05 0.35 0.35 34.35%
P/EPS 11.00 36.56 39.66 27.40 2.48 28.63 13.62 -3.49%
EY 9.09 2.74 2.52 3.65 40.39 3.49 7.34 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.62 0.44 0.41 0.78 0.80 -3.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.96 0.725 0.655 0.505 0.41 0.80 0.69 -
P/RPS 2.12 1.29 1.55 1.11 1.05 0.38 0.35 34.99%
P/EPS 11.29 40.78 41.90 31.45 2.48 31.37 13.62 -3.07%
EY 8.85 2.45 2.39 3.18 40.39 3.19 7.34 3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.66 0.51 0.41 0.85 0.80 -2.67%

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