[MAA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 71.18%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,838,273 1,781,509 1,659,746 1,507,707 1,504,588 1,392,930 1,879,645 -1.47%
PBT 56,253 45,317 21,955 49,924 40,701 41,612 49,318 9.15%
Tax -27,861 -29,499 -28,732 -29,131 -28,554 -26,433 -27,446 1.00%
NP 28,392 15,818 -6,777 20,793 12,147 15,179 21,872 18.97%
-
NP to SH 28,392 15,818 -6,777 20,793 12,147 15,179 21,304 21.08%
-
Tax Rate 49.53% 65.09% 130.87% 58.35% 70.16% 63.52% 55.65% -
Total Cost 1,809,881 1,765,691 1,666,523 1,486,914 1,492,441 1,377,751 1,857,773 -1.72%
-
Net Worth 277,230 279,996 261,221 284,526 263,217 265,927 296,951 -4.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,607 7,607 7,607 7,607 7,463 7,463 7,463 1.28%
Div Payout % 26.80% 48.10% 0.00% 36.59% 61.44% 49.17% 35.03% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 277,230 279,996 261,221 284,526 263,217 265,927 296,951 -4.47%
NOSH 152,324 152,172 150,994 152,153 152,149 149,397 149,221 1.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.54% 0.89% -0.41% 1.38% 0.81% 1.09% 1.16% -
ROE 10.24% 5.65% -2.59% 7.31% 4.61% 5.71% 7.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,206.82 1,170.72 1,099.21 990.91 988.89 932.37 1,259.63 -2.81%
EPS 18.64 10.39 -4.49 13.67 7.98 10.16 14.28 19.41%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.82 1.84 1.73 1.87 1.73 1.78 1.99 -5.77%
Adjusted Per Share Value based on latest NOSH - 152,153
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 697.47 675.93 629.73 572.05 570.86 528.50 713.17 -1.47%
EPS 10.77 6.00 -2.57 7.89 4.61 5.76 8.08 21.09%
DPS 2.89 2.89 2.89 2.89 2.83 2.83 2.83 1.40%
NAPS 1.0519 1.0624 0.9911 1.0795 0.9987 1.009 1.1267 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.05 4.58 3.74 4.16 4.44 5.30 6.00 -
P/RPS 0.42 0.39 0.34 0.42 0.45 0.57 0.48 -8.50%
P/EPS 27.09 44.06 -83.33 30.44 55.61 52.16 42.03 -25.36%
EY 3.69 2.27 -1.20 3.29 1.80 1.92 2.38 33.92%
DY 0.99 1.09 1.34 1.20 1.13 0.94 0.83 12.45%
P/NAPS 2.77 2.49 2.16 2.22 2.57 2.98 3.02 -5.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 24/05/02 -
Price 5.40 4.98 4.32 3.98 4.24 5.15 6.15 -
P/RPS 0.45 0.43 0.39 0.40 0.43 0.55 0.49 -5.51%
P/EPS 28.97 47.91 -96.25 29.12 53.11 50.69 43.08 -23.22%
EY 3.45 2.09 -1.04 3.43 1.88 1.97 2.32 30.25%
DY 0.93 1.00 1.16 1.26 1.18 0.97 0.81 9.63%
P/NAPS 2.97 2.71 2.50 2.13 2.45 2.89 3.09 -2.60%

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