[MAA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 37.4%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,668,809 2,887,240 2,585,876 2,476,198 2,417,874 2,247,556 2,038,278 19.70%
PBT 70,755 42,968 84,232 51,307 38,919 63,397 55,658 17.36%
Tax -1,562 1,202 -18,618 -19,591 -15,929 -20,994 9,750 -
NP 69,193 44,170 65,614 31,716 22,990 42,403 65,408 3.82%
-
NP to SH 68,599 43,940 65,238 31,787 23,135 42,403 65,408 3.22%
-
Tax Rate 2.21% -2.80% 22.10% 38.18% 40.93% 33.12% -17.52% -
Total Cost 2,599,616 2,843,070 2,520,262 2,444,482 2,394,884 2,205,153 1,972,870 20.21%
-
Net Worth 304,054 304,369 304,962 330,076 336,399 366,748 317,511 -2.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 15,218 15,218 22,826 22,826 22,826 22,826 7,608 58.82%
Div Payout % 22.18% 34.63% 34.99% 71.81% 98.67% 53.83% 11.63% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 304,054 304,369 304,962 330,076 336,399 366,748 317,511 -2.84%
NOSH 152,027 152,184 152,481 152,109 152,216 152,177 152,649 -0.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.59% 1.53% 2.54% 1.28% 0.95% 1.89% 3.21% -
ROE 22.56% 14.44% 21.39% 9.63% 6.88% 11.56% 20.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,755.48 1,897.20 1,695.87 1,627.91 1,588.44 1,476.93 1,335.27 20.03%
EPS 45.12 28.87 42.78 20.90 15.20 27.86 42.85 3.50%
DPS 10.00 10.00 15.00 15.00 15.00 15.00 5.00 58.80%
NAPS 2.00 2.00 2.00 2.17 2.21 2.41 2.08 -2.58%
Adjusted Per Share Value based on latest NOSH - 152,109
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,011.94 1,094.76 980.49 938.91 916.79 852.21 772.86 19.70%
EPS 26.01 16.66 24.74 12.05 8.77 16.08 24.80 3.22%
DPS 5.77 5.77 8.66 8.66 8.66 8.66 2.88 58.99%
NAPS 1.1529 1.1541 1.1563 1.2516 1.2755 1.3906 1.2039 -2.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.10 3.12 4.54 4.80 4.90 4.96 5.15 -
P/RPS 0.18 0.16 0.27 0.29 0.31 0.34 0.39 -40.30%
P/EPS 6.87 10.81 10.61 22.97 32.24 17.80 12.02 -31.15%
EY 14.56 9.25 9.42 4.35 3.10 5.62 8.32 45.26%
DY 3.23 3.21 3.30 3.13 3.06 3.02 0.97 123.15%
P/NAPS 1.55 1.56 2.27 2.21 2.22 2.06 2.48 -26.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 18/11/05 30/08/05 31/05/05 25/02/05 30/11/04 -
Price 2.90 3.18 3.82 4.60 4.70 5.05 5.40 -
P/RPS 0.17 0.17 0.23 0.28 0.30 0.34 0.40 -43.50%
P/EPS 6.43 11.01 8.93 22.01 30.92 18.12 12.60 -36.16%
EY 15.56 9.08 11.20 4.54 3.23 5.52 7.93 56.79%
DY 3.45 3.14 3.93 3.26 3.19 2.97 0.93 139.83%
P/NAPS 1.45 1.59 1.91 2.12 2.13 2.10 2.60 -32.27%

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