[MAA] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 57.88%
YoY- -97.27%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,392,930 1,879,645 2,213,157 2,510,998 2,453,660 1,867,017 1,447,771 -2.54%
PBT 41,612 49,318 46,955 18,807 16,690 19,487 25,223 39.74%
Tax -26,433 -27,446 -29,271 -14,053 -8,030 -8,741 -11,105 78.55%
NP 15,179 21,872 17,684 4,754 8,660 10,746 14,118 4.96%
-
NP to SH 15,179 21,304 17,116 2,253 1,427 4,081 7,453 60.88%
-
Tax Rate 63.52% 55.65% 62.34% 74.72% 48.11% 44.86% 44.03% -
Total Cost 1,377,751 1,857,773 2,195,473 2,506,244 2,445,000 1,856,271 1,433,653 -2.62%
-
Net Worth 265,927 296,951 149,268 284,750 294,463 143,140 282,756 -4.01%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 7,463 7,463 7,463 5,588 5,588 5,588 5,588 21.33%
Div Payout % 49.17% 35.03% 43.60% 248.03% 391.60% 136.93% 74.98% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 265,927 296,951 149,268 284,750 294,463 143,140 282,756 -4.01%
NOSH 149,397 149,221 149,268 149,083 149,473 143,140 111,761 21.41%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.09% 1.16% 0.80% 0.19% 0.35% 0.58% 0.98% -
ROE 5.71% 7.17% 11.47% 0.79% 0.48% 2.85% 2.64% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 932.37 1,259.63 1,482.67 1,684.28 1,641.53 1,304.32 1,295.41 -19.73%
EPS 10.16 14.28 11.47 1.51 0.95 2.85 6.67 32.48%
DPS 5.00 5.00 5.00 3.75 3.74 3.90 5.00 0.00%
NAPS 1.78 1.99 1.00 1.91 1.97 1.00 2.53 -20.94%
Adjusted Per Share Value based on latest NOSH - 149,083
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 528.50 713.17 839.71 952.71 930.96 708.37 549.31 -2.54%
EPS 5.76 8.08 6.49 0.85 0.54 1.55 2.83 60.81%
DPS 2.83 2.83 2.83 2.12 2.12 2.12 2.12 21.30%
NAPS 1.009 1.1267 0.5663 1.0804 1.1172 0.5431 1.0728 -4.01%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.30 6.00 4.80 3.90 3.86 3.52 4.60 -
P/RPS 0.57 0.48 0.32 0.23 0.24 0.27 0.36 35.96%
P/EPS 52.16 42.03 41.86 258.07 404.32 123.46 68.98 -17.04%
EY 1.92 2.38 2.39 0.39 0.25 0.81 1.45 20.64%
DY 0.94 0.83 1.04 0.96 0.97 1.11 1.09 -9.42%
P/NAPS 2.98 3.02 4.80 2.04 1.96 3.52 1.82 39.04%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 24/05/02 11/03/02 28/11/01 06/09/01 01/06/01 28/02/01 -
Price 5.15 6.15 6.10 4.34 5.15 3.90 4.58 -
P/RPS 0.55 0.49 0.41 0.26 0.31 0.30 0.35 35.27%
P/EPS 50.69 43.08 53.20 287.18 539.45 136.79 68.68 -18.37%
EY 1.97 2.32 1.88 0.35 0.19 0.73 1.46 22.17%
DY 0.97 0.81 0.82 0.86 0.73 1.00 1.09 -7.50%
P/NAPS 2.89 3.09 6.10 2.27 2.61 3.90 1.81 36.72%

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