[MAA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 333.41%
YoY- 4.21%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,957,891 1,901,261 1,838,273 1,781,509 1,659,746 1,507,707 1,504,588 19.17%
PBT 91,070 72,878 56,253 45,317 21,955 49,924 40,701 70.98%
Tax 7,477 9,805 -27,861 -29,499 -28,732 -29,131 -28,554 -
NP 98,547 82,683 28,392 15,818 -6,777 20,793 12,147 303.23%
-
NP to SH 98,547 82,683 28,392 15,818 -6,777 20,793 12,147 303.23%
-
Tax Rate -8.21% -13.45% 49.53% 65.09% 130.87% 58.35% 70.16% -
Total Cost 1,859,344 1,818,578 1,809,881 1,765,691 1,666,523 1,486,914 1,492,441 15.76%
-
Net Worth 360,871 360,639 277,230 279,996 261,221 284,526 263,217 23.38%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 7,608 7,608 7,607 7,607 7,607 7,607 7,463 1.28%
Div Payout % 7.72% 9.20% 26.80% 48.10% 0.00% 36.59% 61.44% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 360,871 360,639 277,230 279,996 261,221 284,526 263,217 23.38%
NOSH 152,266 152,168 152,324 152,172 150,994 152,153 152,149 0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.03% 4.35% 1.54% 0.89% -0.41% 1.38% 0.81% -
ROE 27.31% 22.93% 10.24% 5.65% -2.59% 7.31% 4.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,285.83 1,249.44 1,206.82 1,170.72 1,099.21 990.91 988.89 19.11%
EPS 64.72 54.34 18.64 10.39 -4.49 13.67 7.98 303.15%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.37 2.37 1.82 1.84 1.73 1.87 1.73 23.32%
Adjusted Per Share Value based on latest NOSH - 152,172
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 742.38 720.91 697.02 675.50 629.33 571.68 570.50 19.17%
EPS 37.37 31.35 10.77 6.00 -2.57 7.88 4.61 303.02%
DPS 2.88 2.88 2.88 2.88 2.88 2.88 2.83 1.17%
NAPS 1.3683 1.3674 1.0512 1.0617 0.9905 1.0788 0.9981 23.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.80 5.55 5.05 4.58 3.74 4.16 4.44 -
P/RPS 0.45 0.44 0.42 0.39 0.34 0.42 0.45 0.00%
P/EPS 8.96 10.21 27.09 44.06 -83.33 30.44 55.61 -70.35%
EY 11.16 9.79 3.69 2.27 -1.20 3.29 1.80 237.11%
DY 0.86 0.90 0.99 1.09 1.34 1.20 1.13 -16.62%
P/NAPS 2.45 2.34 2.77 2.49 2.16 2.22 2.57 -3.13%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 -
Price 5.45 6.45 5.40 4.98 4.32 3.98 4.24 -
P/RPS 0.42 0.52 0.45 0.43 0.39 0.40 0.43 -1.55%
P/EPS 8.42 11.87 28.97 47.91 -96.25 29.12 53.11 -70.67%
EY 11.88 8.42 3.45 2.09 -1.04 3.43 1.88 241.41%
DY 0.92 0.78 0.93 1.00 1.16 1.26 1.18 -15.27%
P/NAPS 2.30 2.72 2.97 2.71 2.50 2.13 2.45 -4.12%

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