[MAA] YoY TTM 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- 338.09%
YoY- 105.34%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 493,430 2,255,327 2,222,725 2,173,266 2,214,379 2,400,602 2,568,470 -24.01%
PBT 85,955 95,322 48,048 35,915 -132,235 940 34,914 16.18%
Tax -7,917 -21,296 -11,669 -30,038 18,735 -3,177 -2,456 21.51%
NP 78,038 74,026 36,379 5,877 -113,500 -2,237 32,458 15.72%
-
NP to SH 87,989 71,470 35,103 6,019 -112,709 -3,341 33,181 17.63%
-
Tax Rate 9.21% 22.34% 24.29% 83.64% - 337.98% 7.03% -
Total Cost 415,392 2,181,301 2,186,346 2,167,389 2,327,879 2,402,839 2,536,012 -26.01%
-
Net Worth 440,412 349,955 310,405 248,999 246,903 362,636 303,698 6.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 6,106 15,218 -
Div Payout % - - - - - 0.00% 45.86% -
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 440,412 349,955 310,405 248,999 246,903 362,636 303,698 6.38%
NOSH 297,575 304,308 304,318 300,000 304,819 304,736 303,698 -0.33%
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 15.82% 3.28% 1.64% 0.27% -5.13% -0.09% 1.26% -
ROE 19.98% 20.42% 11.31% 2.42% -45.65% -0.92% 10.93% -
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 165.82 741.13 730.39 724.42 726.46 787.76 845.73 -23.76%
EPS 29.57 23.49 11.53 2.01 -36.98 -1.10 10.93 18.02%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 5.01 -
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 187.10 855.16 842.80 824.04 839.63 910.24 973.89 -24.01%
EPS 33.36 27.10 13.31 2.28 -42.74 -1.27 12.58 17.63%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 5.77 -
NAPS 1.6699 1.3269 1.177 0.9441 0.9362 1.375 1.1515 6.38%
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 0.11 0.08 0.26 0.17 6.63%
P/EPS 1.39 2.13 5.64 38.38 -1.65 -186.98 12.81 -30.91%
EY 72.12 46.97 17.75 2.61 -60.62 -0.53 7.80 44.82%
DY 0.00 0.00 0.00 0.00 0.00 0.98 3.58 -
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 0.30 0.06 0.08 0.10 0.07 0.25 0.19 7.90%
P/EPS 1.69 1.75 5.37 36.38 -1.38 -178.77 14.74 -30.27%
EY 59.14 57.28 18.60 2.75 -72.50 -0.56 6.79 43.39%
DY 0.00 0.00 0.00 0.00 0.00 1.02 3.11 -
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