[MAA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 24.47%
YoY- 422.03%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,507,707 1,504,588 1,392,930 1,879,645 2,213,157 2,510,998 2,453,660 -27.65%
PBT 49,924 40,701 41,612 49,318 46,955 18,807 16,690 107.18%
Tax -29,131 -28,554 -26,433 -27,446 -29,271 -14,053 -8,030 135.54%
NP 20,793 12,147 15,179 21,872 17,684 4,754 8,660 79.02%
-
NP to SH 20,793 12,147 15,179 21,304 17,116 2,253 1,427 493.66%
-
Tax Rate 58.35% 70.16% 63.52% 55.65% 62.34% 74.72% 48.11% -
Total Cost 1,486,914 1,492,441 1,377,751 1,857,773 2,195,473 2,506,244 2,445,000 -28.15%
-
Net Worth 284,526 263,217 265,927 296,951 149,268 284,750 294,463 -2.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,607 7,463 7,463 7,463 7,463 5,588 5,588 22.76%
Div Payout % 36.59% 61.44% 49.17% 35.03% 43.60% 248.03% 391.60% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 284,526 263,217 265,927 296,951 149,268 284,750 294,463 -2.25%
NOSH 152,153 152,149 149,397 149,221 149,268 149,083 149,473 1.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.38% 0.81% 1.09% 1.16% 0.80% 0.19% 0.35% -
ROE 7.31% 4.61% 5.71% 7.17% 11.47% 0.79% 0.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 990.91 988.89 932.37 1,259.63 1,482.67 1,684.28 1,641.53 -28.50%
EPS 13.67 7.98 10.16 14.28 11.47 1.51 0.95 488.73%
DPS 5.00 5.00 5.00 5.00 5.00 3.75 3.74 21.29%
NAPS 1.87 1.73 1.78 1.99 1.00 1.91 1.97 -3.40%
Adjusted Per Share Value based on latest NOSH - 149,221
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 572.05 570.86 528.50 713.17 839.71 952.71 930.96 -27.65%
EPS 7.89 4.61 5.76 8.08 6.49 0.85 0.54 494.74%
DPS 2.89 2.83 2.83 2.83 2.83 2.12 2.12 22.87%
NAPS 1.0795 0.9987 1.009 1.1267 0.5663 1.0804 1.1172 -2.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.16 4.44 5.30 6.00 4.80 3.90 3.86 -
P/RPS 0.42 0.45 0.57 0.48 0.32 0.23 0.24 45.07%
P/EPS 30.44 55.61 52.16 42.03 41.86 258.07 404.32 -82.08%
EY 3.29 1.80 1.92 2.38 2.39 0.39 0.25 454.79%
DY 1.20 1.13 0.94 0.83 1.04 0.96 0.97 15.19%
P/NAPS 2.22 2.57 2.98 3.02 4.80 2.04 1.96 8.63%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 24/05/02 11/03/02 28/11/01 06/09/01 -
Price 3.98 4.24 5.15 6.15 6.10 4.34 5.15 -
P/RPS 0.40 0.43 0.55 0.49 0.41 0.26 0.31 18.46%
P/EPS 29.12 53.11 50.69 43.08 53.20 287.18 539.45 -85.64%
EY 3.43 1.88 1.97 2.32 1.88 0.35 0.19 584.54%
DY 1.26 1.18 0.97 0.81 0.82 0.86 0.73 43.74%
P/NAPS 2.13 2.45 2.89 3.09 6.10 2.27 2.61 -12.63%

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