[MAA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -132.59%
YoY- -131.81%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,901,261 1,838,273 1,781,509 1,659,746 1,507,707 1,504,588 1,392,930 22.97%
PBT 72,878 56,253 45,317 21,955 49,924 40,701 41,612 45.14%
Tax 9,805 -27,861 -29,499 -28,732 -29,131 -28,554 -26,433 -
NP 82,683 28,392 15,818 -6,777 20,793 12,147 15,179 208.63%
-
NP to SH 82,683 28,392 15,818 -6,777 20,793 12,147 15,179 208.63%
-
Tax Rate -13.45% 49.53% 65.09% 130.87% 58.35% 70.16% 63.52% -
Total Cost 1,818,578 1,809,881 1,765,691 1,666,523 1,486,914 1,492,441 1,377,751 20.26%
-
Net Worth 360,639 277,230 279,996 261,221 284,526 263,217 265,927 22.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,608 7,607 7,607 7,607 7,607 7,463 7,463 1.28%
Div Payout % 9.20% 26.80% 48.10% 0.00% 36.59% 61.44% 49.17% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 360,639 277,230 279,996 261,221 284,526 263,217 265,927 22.45%
NOSH 152,168 152,324 152,172 150,994 152,153 152,149 149,397 1.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.35% 1.54% 0.89% -0.41% 1.38% 0.81% 1.09% -
ROE 22.93% 10.24% 5.65% -2.59% 7.31% 4.61% 5.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,249.44 1,206.82 1,170.72 1,099.21 990.91 988.89 932.37 21.48%
EPS 54.34 18.64 10.39 -4.49 13.67 7.98 10.16 204.90%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.37 1.82 1.84 1.73 1.87 1.73 1.78 20.96%
Adjusted Per Share Value based on latest NOSH - 150,994
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 720.91 697.02 675.50 629.33 571.68 570.50 528.16 22.97%
EPS 31.35 10.77 6.00 -2.57 7.88 4.61 5.76 208.46%
DPS 2.88 2.88 2.88 2.88 2.88 2.83 2.83 1.17%
NAPS 1.3674 1.0512 1.0617 0.9905 1.0788 0.9981 1.0083 22.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 5.05 4.58 3.74 4.16 4.44 5.30 -
P/RPS 0.44 0.42 0.39 0.34 0.42 0.45 0.57 -15.81%
P/EPS 10.21 27.09 44.06 -83.33 30.44 55.61 52.16 -66.18%
EY 9.79 3.69 2.27 -1.20 3.29 1.80 1.92 195.36%
DY 0.90 0.99 1.09 1.34 1.20 1.13 0.94 -2.84%
P/NAPS 2.34 2.77 2.49 2.16 2.22 2.57 2.98 -14.84%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 27/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 6.45 5.40 4.98 4.32 3.98 4.24 5.15 -
P/RPS 0.52 0.45 0.43 0.39 0.40 0.43 0.55 -3.66%
P/EPS 11.87 28.97 47.91 -96.25 29.12 53.11 50.69 -61.90%
EY 8.42 3.45 2.09 -1.04 3.43 1.88 1.97 162.67%
DY 0.78 0.93 1.00 1.16 1.26 1.18 0.97 -13.49%
P/NAPS 2.72 2.97 2.71 2.50 2.13 2.45 2.89 -3.95%

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