[MAA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 105.23%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,711,142 2,668,809 2,887,240 2,585,876 2,476,198 2,417,874 2,247,556 13.35%
PBT 72,084 70,755 42,968 84,232 51,307 38,919 63,397 8.96%
Tax -5,628 -1,562 1,202 -18,618 -19,591 -15,929 -20,994 -58.52%
NP 66,456 69,193 44,170 65,614 31,716 22,990 42,403 35.03%
-
NP to SH 66,418 68,599 43,940 65,238 31,787 23,135 42,403 34.98%
-
Tax Rate 7.81% 2.21% -2.80% 22.10% 38.18% 40.93% 33.12% -
Total Cost 2,644,686 2,599,616 2,843,070 2,520,262 2,444,482 2,394,884 2,205,153 12.91%
-
Net Worth 388,295 304,054 304,369 304,962 330,076 336,399 366,748 3.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 15,218 15,218 15,218 22,826 22,826 22,826 22,826 -23.74%
Div Payout % 22.91% 22.18% 34.63% 34.99% 71.81% 98.67% 53.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 388,295 304,054 304,369 304,962 330,076 336,399 366,748 3.89%
NOSH 152,272 152,027 152,184 152,481 152,109 152,216 152,177 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.45% 2.59% 1.53% 2.54% 1.28% 0.95% 1.89% -
ROE 17.11% 22.56% 14.44% 21.39% 9.63% 6.88% 11.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,780.45 1,755.48 1,897.20 1,695.87 1,627.91 1,588.44 1,476.93 13.30%
EPS 43.62 45.12 28.87 42.78 20.90 15.20 27.86 34.94%
DPS 10.00 10.00 10.00 15.00 15.00 15.00 15.00 -23.74%
NAPS 2.55 2.00 2.00 2.00 2.17 2.21 2.41 3.84%
Adjusted Per Share Value based on latest NOSH - 152,481
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,028.65 1,012.59 1,095.46 981.12 939.51 917.38 852.76 13.35%
EPS 25.20 26.03 16.67 24.75 12.06 8.78 16.09 34.97%
DPS 5.77 5.77 5.77 8.66 8.66 8.66 8.66 -23.77%
NAPS 1.4733 1.1536 1.1548 1.1571 1.2524 1.2763 1.3915 3.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.10 3.10 3.12 4.54 4.80 4.90 4.96 -
P/RPS 0.17 0.18 0.16 0.27 0.29 0.31 0.34 -37.08%
P/EPS 7.11 6.87 10.81 10.61 22.97 32.24 17.80 -45.85%
EY 14.07 14.56 9.25 9.42 4.35 3.10 5.62 84.68%
DY 3.23 3.23 3.21 3.30 3.13 3.06 3.02 4.59%
P/NAPS 1.22 1.55 1.56 2.27 2.21 2.22 2.06 -29.54%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/09/06 31/05/06 28/02/06 18/11/05 30/08/05 31/05/05 25/02/05 -
Price 1.38 2.90 3.18 3.82 4.60 4.70 5.05 -
P/RPS 0.08 0.17 0.17 0.23 0.28 0.30 0.34 -61.98%
P/EPS 3.16 6.43 11.01 8.93 22.01 30.92 18.12 -68.88%
EY 31.61 15.56 9.08 11.20 4.54 3.23 5.52 221.10%
DY 7.25 3.45 3.14 3.93 3.26 3.19 2.97 81.59%
P/NAPS 0.54 1.45 1.59 1.91 2.12 2.13 2.10 -59.66%

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