[MAA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 77.86%
YoY- 97.71%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 889,867 2,270,594 2,189,846 2,146,145 2,245,313 2,357,917 2,711,142 -16.93%
PBT 138,473 78,603 20,818 23,370 -129,232 11,944 72,084 11.48%
Tax -15,883 -19,953 -5,203 -26,635 18,955 -5,792 -5,628 18.85%
NP 122,590 58,650 15,615 -3,265 -110,277 6,152 66,456 10.73%
-
NP to SH 122,671 55,465 14,694 -2,528 -110,360 5,607 66,418 10.75%
-
Tax Rate 11.47% 25.38% 24.99% 113.97% - 48.49% 7.81% -
Total Cost 767,277 2,211,944 2,174,231 2,149,410 2,355,590 2,351,765 2,644,686 -18.62%
-
Net Worth 453,589 313,817 281,784 252,713 255,793 374,576 388,295 2.62%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 6,106 15,218 -
Div Payout % - - - - - 108.90% 22.91% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 453,589 313,817 281,784 252,713 255,793 374,576 388,295 2.62%
NOSH 304,422 304,677 302,993 304,474 304,516 304,533 152,272 12.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.78% 2.58% 0.71% -0.15% -4.91% 0.26% 2.45% -
ROE 27.04% 17.67% 5.21% -1.00% -43.14% 1.50% 17.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 292.31 745.25 722.74 704.87 737.34 774.27 1,780.45 -25.98%
EPS 40.30 18.20 4.85 -0.83 -36.24 1.84 43.62 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 10.00 -
NAPS 1.49 1.03 0.93 0.83 0.84 1.23 2.55 -8.55%
Adjusted Per Share Value based on latest NOSH - 304,474
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 337.63 861.50 830.86 814.28 851.91 894.63 1,028.65 -16.93%
EPS 46.54 21.04 5.58 -0.96 -41.87 2.13 25.20 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 5.77 -
NAPS 1.721 1.1907 1.0691 0.9588 0.9705 1.4212 1.4733 2.62%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.75 0.66 0.75 0.94 2.12 3.10 -
P/RPS 0.16 0.10 0.09 0.11 0.13 0.27 0.17 -1.00%
P/EPS 1.14 4.12 13.61 -90.33 -2.59 115.14 7.11 -26.27%
EY 87.60 24.27 7.35 -1.11 -38.55 0.87 14.07 35.59%
DY 0.00 0.00 0.00 0.00 0.00 0.94 3.23 -
P/NAPS 0.31 0.73 0.71 0.90 1.12 1.72 1.22 -20.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 28/08/09 29/08/08 28/08/07 13/09/06 -
Price 0.42 0.61 0.68 0.77 0.65 1.80 1.38 -
P/RPS 0.14 0.08 0.09 0.11 0.09 0.23 0.08 9.76%
P/EPS 1.04 3.35 14.02 -92.74 -1.79 97.76 3.16 -16.89%
EY 95.94 29.84 7.13 -1.08 -55.76 1.02 31.61 20.30%
DY 0.00 0.00 0.00 0.00 0.00 1.11 7.25 -
P/NAPS 0.28 0.59 0.73 0.93 0.77 1.46 0.54 -10.35%

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