[MAA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 138.89%
YoY- 483.2%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 596,386 493,430 2,255,327 2,222,725 2,173,266 2,214,379 2,400,602 -20.69%
PBT 7,459 85,955 95,322 48,048 35,915 -132,235 940 41.18%
Tax -3,959 -7,917 -21,296 -11,669 -30,038 18,735 -3,177 3.73%
NP 3,500 78,038 74,026 36,379 5,877 -113,500 -2,237 -
-
NP to SH 4,835 87,989 71,470 35,103 6,019 -112,709 -3,341 -
-
Tax Rate 53.08% 9.21% 22.34% 24.29% 83.64% - 337.98% -
Total Cost 592,886 415,392 2,181,301 2,186,346 2,167,389 2,327,879 2,402,839 -20.78%
-
Net Worth 426,137 440,412 349,955 310,405 248,999 246,903 362,636 2.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 91 - - - - - 6,106 -50.36%
Div Payout % 1.89% - - - - - 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 426,137 440,412 349,955 310,405 248,999 246,903 362,636 2.72%
NOSH 304,384 297,575 304,308 304,318 300,000 304,819 304,736 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.59% 15.82% 3.28% 1.64% 0.27% -5.13% -0.09% -
ROE 1.13% 19.98% 20.42% 11.31% 2.42% -45.65% -0.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 195.93 165.82 741.13 730.39 724.42 726.46 787.76 -20.68%
EPS 1.59 29.57 23.49 11.53 2.01 -36.98 -1.10 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 2.00 -50.30%
NAPS 1.40 1.48 1.15 1.02 0.83 0.81 1.19 2.74%
Adjusted Per Share Value based on latest NOSH - 304,318
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 226.28 187.21 855.71 843.34 824.57 840.17 910.83 -20.69%
EPS 1.83 33.38 27.12 13.32 2.28 -42.76 -1.27 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 2.32 -51.52%
NAPS 1.6168 1.671 1.3278 1.1777 0.9447 0.9368 1.3759 2.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.665 0.41 0.50 0.65 0.77 0.61 2.05 -
P/RPS 0.34 0.25 0.07 0.09 0.11 0.08 0.26 4.56%
P/EPS 41.86 1.39 2.13 5.64 38.38 -1.65 -186.98 -
EY 2.39 72.12 46.97 17.75 2.61 -60.62 -0.53 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.98 -39.07%
P/NAPS 0.48 0.28 0.43 0.64 0.93 0.75 1.72 -19.14%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 30/11/12 21/11/11 29/11/10 26/11/09 28/11/08 29/11/07 -
Price 0.635 0.50 0.41 0.62 0.73 0.51 1.96 -
P/RPS 0.32 0.30 0.06 0.08 0.10 0.07 0.25 4.19%
P/EPS 39.98 1.69 1.75 5.37 36.38 -1.38 -178.77 -
EY 2.50 59.14 57.28 18.60 2.75 -72.50 -0.56 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 1.02 -39.47%
P/NAPS 0.45 0.34 0.36 0.61 0.88 0.63 1.65 -19.45%

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