[MAA] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	2,150,260	2,169,647	2,285,438	2,386,418	2,668,809	2,417,874	1,957,891	1.57%
YoY %	-0.89%	-5.07%	-4.23%	-10.58%	10.38%	23.49%	-	-
Horiz. %	109.83%	110.82%	116.73%	121.89%	136.31%	123.49%	100.00%	-
PBT	43,251	16,924	-130,013	-2,620	70,755	38,919	91,070	-11.66%
YoY %	155.56%	113.02%	-4,862.33%	-103.70%	81.80%	-57.26%	-	-
Horiz. %	47.49%	18.58%	-142.76%	-2.88%	77.69%	42.74%	100.00%	-
Tax	-9,141	-29,379	22,259	-5,454	-1,562	-15,929	7,477	-
YoY %	68.89%	-231.99%	508.12%	-249.17%	90.19%	-313.04%	-	-
Horiz. %	-122.25%	-392.92%	297.70%	-72.94%	-20.89%	-213.04%	100.00%	-
NP	34,110	-12,455	-107,754	-8,074	69,193	22,990	98,547	-16.20%
YoY %	373.87%	88.44%	-1,234.58%	-111.67%	200.97%	-76.67%	-	-
Horiz. %	34.61%	-12.64%	-109.34%	-8.19%	70.21%	23.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,061	-11,418	-107,893	-8,496	68,599	23,135	98,547	-16.63%
YoY %	389.55%	89.42%	-1,169.93%	-112.39%	196.52%	-76.52%	-	-
Horiz. %	33.55%	-11.59%	-109.48%	-8.62%	69.61%	23.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.13%	173.59%	-	-	2.21%	40.93%	-8.21%	-
YoY %	-87.83%	0.00%	-	-	-94.60%	598.54%	-	-
Horiz. %	-257.37%	-2,114.37%	-	-	-26.92%	-498.54%	100.00%	-
Total Cost	2,116,150	2,182,102	2,393,192	2,394,492	2,599,616	2,394,884	1,859,344	2.17%
YoY %	-3.02%	-8.82%	-0.05%	-7.89%	8.55%	28.80%	-	-
Horiz. %	113.81%	117.36%	128.71%	128.78%	139.81%	128.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,205	234,283	252,673	368,185	304,054	336,399	360,871	-3.95%
YoY %	20.88%	-7.28%	-31.37%	21.09%	-9.62%	-6.78%	-	-
Horiz. %	78.48%	64.92%	70.02%	102.03%	84.26%	93.22%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	6,106	15,218	22,826	7,608	-
YoY %	-	-	-	-59.88%	-33.33%	200.03%	-	-
Horiz. %	-	-	-	80.26%	200.03%	300.03%	100.00%	-
Div Payout %	-	-	-	0.00%	22.18%	98.67%	7.72%	-
YoY %	-	-	-	0.00%	-77.52%	1,178.11%	-	-
Horiz. %	-	-	-	0.00%	287.31%	1,278.11%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	283,205	234,283	252,673	368,185	304,054	336,399	360,871	-3.95%
YoY %	20.88%	-7.28%	-31.37%	21.09%	-9.62%	-6.78%	-	-
Horiz. %	78.48%	64.92%	70.02%	102.03%	84.26%	93.22%	100.00%	-
NOSH	304,522	304,263	304,425	304,285	152,027	152,216	152,266	12.23%
YoY %	0.09%	-0.05%	0.05%	100.15%	-0.12%	-0.03%	-	-
Horiz. %	199.99%	199.82%	199.93%	199.84%	99.84%	99.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	1.59%	-0.57%	-4.71%	-0.34%	2.59%	0.95%	5.03%	-
YoY %	378.95%	87.90%	-1,285.29%	-113.13%	172.63%	-81.11%	-	-
Horiz. %	31.61%	-11.33%	-93.64%	-6.76%	51.49%	18.89%	100.00%	-
ROE	11.67%	-4.87%	-42.70%	-2.31%	22.56%	6.88%	27.31%	-
YoY %	339.63%	88.59%	-1,748.48%	-110.24%	227.91%	-74.81%	-	-
Horiz. %	42.73%	-17.83%	-156.35%	-8.46%	82.61%	25.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	706.11	713.08	750.74	784.27	1,755.48	1,588.44	1,285.83	-9.50%
YoY %	-0.98%	-5.02%	-4.28%	-55.32%	10.52%	23.53%	-	-
Horiz. %	54.91%	55.46%	58.39%	60.99%	136.53%	123.53%	100.00%	-
EPS	10.86	-3.75	-35.44	-2.79	45.12	15.20	64.72	-25.72%
YoY %	389.60%	89.42%	-1,170.25%	-106.18%	196.84%	-76.51%	-	-
Horiz. %	16.78%	-5.79%	-54.76%	-4.31%	69.72%	23.49%	100.00%	-
DPS	0.00	0.00	0.00	2.01	10.00	15.00	5.00	-
YoY %	0.00%	0.00%	0.00%	-79.90%	-33.33%	200.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	40.20%	200.00%	300.00%	100.00%	-
NAPS	0.93	0.77	0.83	1.21	2.00	2.21	2.37	-14.43%
YoY %	20.78%	-7.23%	-31.40%	-39.50%	-9.50%	-6.75%	-	-
Horiz. %	39.24%	32.49%	35.02%	51.05%	84.39%	93.25%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 304,285
RPS	815.32	822.67	866.58	904.86	1,011.94	916.79	742.38	1.57%
YoY %	-0.89%	-5.07%	-4.23%	-10.58%	10.38%	23.49%	-	-
Horiz. %	109.83%	110.82%	116.73%	121.89%	136.31%	123.49%	100.00%	-
EPS	12.54	-4.33	-40.91	-3.22	26.01	8.77	37.37	-16.63%
YoY %	389.61%	89.42%	-1,170.50%	-112.38%	196.58%	-76.53%	-	-
Horiz. %	33.56%	-11.59%	-109.47%	-8.62%	69.60%	23.47%	100.00%	-
DPS	0.00	0.00	0.00	2.32	5.77	8.66	2.88	-
YoY %	0.00%	0.00%	0.00%	-59.79%	-33.37%	200.69%	-	-
Horiz. %	0.00%	0.00%	0.00%	80.56%	200.35%	300.69%	100.00%	-
NAPS	1.0738	0.8883	0.9581	1.3961	1.1529	1.2755	1.3683	-3.95%
YoY %	20.88%	-7.29%	-31.37%	21.09%	-9.61%	-6.78%	-	-
Horiz. %	78.48%	64.92%	70.02%	102.03%	84.26%	93.22%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.71	0.46	1.23	2.10	3.10	4.90	5.80	-
P/RPS	0.10	0.06	0.16	0.27	0.18	0.31	0.45	-22.16%
YoY %	66.67%	-62.50%	-40.74%	50.00%	-41.94%	-31.11%	-	-
Horiz. %	22.22%	13.33%	35.56%	60.00%	40.00%	68.89%	100.00%	-
P/EPS	6.54	-12.26	-3.47	-75.21	6.87	32.24	8.96	-5.10%
YoY %	153.34%	-253.31%	95.39%	-1,194.76%	-78.69%	259.82%	-	-
Horiz. %	72.99%	-136.83%	-38.73%	-839.40%	76.67%	359.82%	100.00%	-
EY	15.29	-8.16	-28.81	-1.33	14.56	3.10	11.16	5.38%
YoY %	287.38%	71.68%	-2,066.17%	-109.13%	369.68%	-72.22%	-	-
Horiz. %	137.01%	-73.12%	-258.15%	-11.92%	130.47%	27.78%	100.00%	-
DY	0.00	0.00	0.00	0.96	3.23	3.06	0.86	-
YoY %	0.00%	0.00%	0.00%	-70.28%	5.56%	255.81%	-	-
Horiz. %	0.00%	0.00%	0.00%	111.63%	375.58%	355.81%	100.00%	-
P/NAPS	0.76	0.60	1.48	1.74	1.55	2.22	2.45	-17.71%
YoY %	26.67%	-59.46%	-14.94%	12.26%	-30.18%	-9.39%	-	-
Horiz. %	31.02%	24.49%	60.41%	71.02%	63.27%	90.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	29/05/09	30/05/08	29/05/07	31/05/06	31/05/05	28/05/04	-
Price	0.64	0.67	1.25	2.23	2.90	4.70	5.45	-
P/RPS	0.09	0.09	0.17	0.28	0.17	0.30	0.42	-22.63%
YoY %	0.00%	-47.06%	-39.29%	64.71%	-43.33%	-28.57%	-	-
Horiz. %	21.43%	21.43%	40.48%	66.67%	40.48%	71.43%	100.00%	-
P/EPS	5.89	-17.85	-3.53	-79.87	6.43	30.92	8.42	-5.77%
YoY %	133.00%	-405.67%	95.58%	-1,342.15%	-79.20%	267.22%	-	-
Horiz. %	69.95%	-212.00%	-41.92%	-948.57%	76.37%	367.22%	100.00%	-
EY	16.96	-5.60	-28.35	-1.25	15.56	3.23	11.88	6.11%
YoY %	402.86%	80.25%	-2,168.00%	-108.03%	381.73%	-72.81%	-	-
Horiz. %	142.76%	-47.14%	-238.64%	-10.52%	130.98%	27.19%	100.00%	-
DY	0.00	0.00	0.00	0.90	3.45	3.19	0.92	-
YoY %	0.00%	0.00%	0.00%	-73.91%	8.15%	246.74%	-	-
Horiz. %	0.00%	0.00%	0.00%	97.83%	375.00%	346.74%	100.00%	-
P/NAPS	0.69	0.87	1.51	1.84	1.45	2.13	2.30	-18.17%
YoY %	-20.69%	-42.38%	-17.93%	26.90%	-31.92%	-7.39%	-	-
Horiz. %	30.00%	37.83%	65.65%	80.00%	63.04%	92.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos