[MAA] YoY 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- 1246.11%
YoY- 251.63%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 792,586 1,077,171 775,807 566,529 503,541 485,782 798,263 -0.11%
PBT -119 31,685 72,949 65,210 48,585 23,636 11,214 -
Tax -2,583 -267 -20,087 10,657 -27,009 -12,008 -11,214 -21.69%
NP -2,702 31,418 52,862 75,867 21,576 11,628 0 -
-
NP to SH -3,793 31,564 52,862 75,867 21,576 11,628 -1,933 11.88%
-
Tax Rate - 0.84% 27.54% -16.34% 55.59% 50.80% 100.00% -
Total Cost 795,288 1,045,753 722,945 490,662 481,965 474,154 798,263 -0.06%
-
Net Worth 369,425 304,369 366,748 360,639 284,526 280,624 282,756 4.55%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,106 15,218 22,826 7,608 7,607 7,463 5,588 1.48%
Div Payout % 0.00% 48.21% 43.18% 10.03% 35.26% 64.18% 0.00% -
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 369,425 304,369 366,748 360,639 284,526 280,624 282,756 4.55%
NOSH 305,310 152,184 152,177 152,168 152,153 149,268 111,761 18.22%
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 -0.34% 2.92% 6.81% 13.39% 4.28% 2.39% 0.00% -
ROE -1.03% 10.37% 14.41% 21.04% 7.58% 4.14% -0.68% -
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 259.60 707.81 509.80 372.30 330.94 325.44 714.26 -15.51%
EPS -1.25 10.37 34.74 49.85 14.18 7.79 -1.30 -0.65%
DPS 2.00 10.00 15.00 5.00 5.00 5.00 5.00 -14.15%
NAPS 1.21 2.00 2.41 2.37 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 300.72 408.70 294.35 214.95 191.05 184.31 302.87 -0.11%
EPS -1.44 11.98 20.06 28.79 8.19 4.41 -0.73 11.98%
DPS 2.32 5.77 8.66 2.89 2.89 2.83 2.12 1.51%
NAPS 1.4017 1.1548 1.3915 1.3683 1.0795 1.0647 1.0728 4.55%
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 0.68 0.44 0.97 1.49 1.26 1.47 0.64 1.01%
P/EPS -141.67 15.04 14.28 11.13 29.34 61.62 -265.96 -9.96%
EY -0.71 6.65 7.00 8.98 3.41 1.62 -0.38 10.97%
DY 1.14 3.21 3.02 0.90 1.20 1.04 1.09 0.74%
P/NAPS 1.45 1.56 2.06 2.34 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 0.78 0.45 0.99 1.73 1.20 1.87 0.64 3.35%
P/EPS -162.60 15.33 14.54 12.94 28.07 78.31 -264.80 -7.80%
EY -0.62 6.52 6.88 7.73 3.56 1.28 -0.38 8.49%
DY 0.99 3.14 2.97 0.78 1.26 0.82 1.09 -1.59%
P/NAPS 1.67 1.59 2.10 2.72 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