[MAA] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -40.45%
YoY- -92.59%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,901,261 1,507,707 2,161,966 1,447,771 918,948 836,455 -0.85%
PBT 72,878 49,925 31,231 25,223 101,325 52,235 -0.34%
Tax 9,805 -29,131 -15,417 -17,770 -770 -24,419 -
NP 82,683 20,794 15,814 7,453 100,555 27,816 -1.13%
-
NP to SH 82,683 20,794 15,814 7,453 100,555 27,816 -1.13%
-
Tax Rate -13.45% 58.35% 49.36% 70.45% 0.76% 46.75% -
Total Cost 1,818,578 1,486,913 2,146,152 1,440,318 818,393 808,639 -0.84%
-
Net Worth 353,025 282,383 280,739 283,108 289,021 187,287 -0.66%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 7,608 7,550 7,466 5,595 - - -100.00%
Div Payout % 9.20% 36.31% 47.21% 75.07% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 353,025 282,383 280,739 283,108 289,021 187,287 -0.66%
NOSH 152,166 151,007 149,329 111,900 111,591 110,820 -0.33%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 4.35% 1.38% 0.73% 0.51% 10.94% 3.33% -
ROE 23.42% 7.36% 5.63% 2.63% 34.79% 14.85% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,249.46 998.43 1,447.78 1,293.80 823.49 754.78 -0.52%
EPS 54.33 13.80 10.59 5.00 90.11 25.10 -0.80%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 -100.00%
NAPS 2.32 1.87 1.88 2.53 2.59 1.69 -0.33%
Adjusted Per Share Value based on latest NOSH - 111,761
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 721.37 572.05 820.28 549.31 348.66 317.36 -0.86%
EPS 31.37 7.89 6.00 2.83 38.15 10.55 -1.13%
DPS 2.89 2.86 2.83 2.12 0.00 0.00 -100.00%
NAPS 1.3394 1.0714 1.0652 1.0742 1.0966 0.7106 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 5.55 4.16 4.80 4.60 0.00 0.00 -
P/RPS 0.44 0.42 0.33 0.36 0.00 0.00 -100.00%
P/EPS 10.21 30.21 45.33 69.07 0.00 0.00 -100.00%
EY 9.79 3.31 2.21 1.45 0.00 0.00 -100.00%
DY 0.90 1.20 1.04 1.09 0.00 0.00 -100.00%
P/NAPS 2.39 2.22 2.55 1.82 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 28/02/03 11/03/02 28/02/01 29/02/00 - -
Price 6.45 3.98 6.10 4.58 10.00 0.00 -
P/RPS 0.52 0.40 0.42 0.35 1.21 0.00 -100.00%
P/EPS 11.87 28.90 57.60 68.76 11.10 0.00 -100.00%
EY 8.42 3.46 1.74 1.45 9.01 0.00 -100.00%
DY 0.78 1.26 0.82 1.09 0.00 0.00 -100.00%
P/NAPS 2.78 2.13 3.24 1.81 3.86 0.00 -100.00%

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