[MAA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1113.07%
YoY- 297.63%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,283,885 2,887,240 2,247,556 1,901,261 1,507,707 2,161,966 1,447,771 7.88%
PBT 3,110 42,968 63,397 72,878 49,925 31,231 25,223 -29.43%
Tax -4,772 1,202 -20,994 9,805 -29,131 -15,417 -17,770 -19.66%
NP -1,662 44,170 42,403 82,683 20,794 15,814 7,453 -
-
NP to SH -2,176 43,940 42,403 82,683 20,794 15,814 7,453 -
-
Tax Rate 153.44% -2.80% 33.12% -13.45% 58.35% 49.36% 70.45% -
Total Cost 2,285,547 2,843,070 2,205,153 1,818,578 1,486,913 2,146,152 1,440,318 7.99%
-
Net Worth 368,112 391,075 359,102 353,025 282,383 280,739 283,108 4.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,084 15,216 22,824 7,608 7,550 7,466 5,595 1.40%
Div Payout % 0.00% 34.63% 53.83% 9.20% 36.31% 47.21% 75.07% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 368,112 391,075 359,102 353,025 282,383 280,739 283,108 4.47%
NOSH 304,225 152,169 152,162 152,166 151,007 149,329 111,900 18.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.07% 1.53% 1.89% 4.35% 1.38% 0.73% 0.51% -
ROE -0.59% 11.24% 11.81% 23.42% 7.36% 5.63% 2.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 750.72 1,897.38 1,477.08 1,249.46 998.43 1,447.78 1,293.80 -8.66%
EPS -0.71 14.44 27.86 54.33 13.80 10.59 5.00 -
DPS 2.00 10.00 15.00 5.00 5.00 5.00 5.00 -14.15%
NAPS 1.21 2.57 2.36 2.32 1.87 1.88 2.53 -11.56%
Adjusted Per Share Value based on latest NOSH - 152,168
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 865.99 1,094.76 852.21 720.91 571.68 819.76 548.96 7.88%
EPS -0.83 16.66 16.08 31.35 7.88 6.00 2.83 -
DPS 2.31 5.77 8.65 2.88 2.86 2.83 2.12 1.44%
NAPS 1.3958 1.4829 1.3616 1.3386 1.0707 1.0645 1.0735 4.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.76 3.12 4.96 5.55 4.16 4.80 4.60 -
P/RPS 0.23 0.16 0.34 0.44 0.42 0.33 0.36 -7.19%
P/EPS -246.06 10.80 17.80 10.21 30.21 45.33 69.07 -
EY -0.41 9.26 5.62 9.79 3.31 2.21 1.45 -
DY 1.14 3.21 3.02 0.90 1.20 1.04 1.09 0.74%
P/NAPS 1.45 1.21 2.10 2.39 2.22 2.55 1.82 -3.71%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 26/02/04 28/02/03 11/03/02 28/02/01 -
Price 2.02 3.18 5.05 6.45 3.98 6.10 4.58 -
P/RPS 0.27 0.17 0.34 0.52 0.40 0.42 0.35 -4.23%
P/EPS -282.42 11.01 18.12 11.87 28.90 57.60 68.76 -
EY -0.35 9.08 5.52 8.42 3.46 1.74 1.45 -
DY 0.99 3.14 2.97 0.78 1.26 0.82 1.09 -1.59%
P/NAPS 1.67 1.24 2.14 2.78 2.13 3.24 1.81 -1.33%

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