[MAA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 333.41%
YoY- 4.21%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,711,142 2,476,198 1,994,673 1,781,509 1,392,930 2,453,660 938,223 19.33%
PBT 72,084 51,307 55,505 45,317 41,612 16,690 103,253 -5.81%
Tax -5,628 -19,591 13,753 -29,499 -26,433 -8,030 -6,963 -3.48%
NP 66,456 31,716 69,258 15,818 15,179 8,660 96,290 -5.99%
-
NP to SH 66,418 31,787 69,258 15,818 15,179 1,427 96,290 -5.99%
-
Tax Rate 7.81% 38.18% -24.78% 65.09% 63.52% 48.11% 6.74% -
Total Cost 2,644,686 2,444,482 1,925,415 1,765,691 1,377,751 2,445,000 841,933 21.00%
-
Net Worth 388,295 330,076 325,547 279,996 265,927 294,463 299,441 4.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 15,218 22,826 7,608 7,607 7,463 5,588 - -
Div Payout % 22.91% 71.81% 10.99% 48.10% 49.17% 391.60% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 388,295 330,076 325,547 279,996 265,927 294,463 299,441 4.42%
NOSH 152,272 152,109 152,124 152,172 149,397 149,473 112,150 5.22%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.45% 1.28% 3.47% 0.89% 1.09% 0.35% 10.26% -
ROE 17.11% 9.63% 21.27% 5.65% 5.71% 0.48% 32.16% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,780.45 1,627.91 1,311.21 1,170.72 932.37 1,641.53 836.57 13.40%
EPS 43.62 20.90 45.53 10.39 10.16 0.95 85.86 -10.66%
DPS 10.00 15.00 5.00 5.00 5.00 3.74 0.00 -
NAPS 2.55 2.17 2.14 1.84 1.78 1.97 2.67 -0.76%
Adjusted Per Share Value based on latest NOSH - 152,172
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,027.99 938.91 756.33 675.50 528.16 930.36 355.75 19.33%
EPS 25.18 12.05 26.26 6.00 5.76 0.54 36.51 -6.00%
DPS 5.77 8.66 2.88 2.88 2.83 2.12 0.00 -
NAPS 1.4723 1.2516 1.2344 1.0617 1.0083 1.1165 1.1354 4.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.10 4.80 5.30 4.58 5.30 3.86 10.00 -
P/RPS 0.17 0.29 0.40 0.39 0.57 0.24 1.20 -27.78%
P/EPS 7.11 22.97 11.64 44.06 52.16 404.32 11.65 -7.89%
EY 14.07 4.35 8.59 2.27 1.92 0.25 8.59 8.56%
DY 3.23 3.13 0.94 1.09 0.94 0.97 0.00 -
P/NAPS 1.22 2.21 2.48 2.49 2.98 1.96 3.75 -17.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/09/06 30/08/05 17/08/04 27/08/03 29/08/02 06/09/01 15/08/00 -
Price 1.38 4.60 4.82 4.98 5.15 5.15 9.75 -
P/RPS 0.08 0.28 0.37 0.43 0.55 0.31 1.17 -36.04%
P/EPS 3.16 22.01 10.59 47.91 50.69 539.45 11.36 -19.19%
EY 31.61 4.54 9.45 2.09 1.97 0.19 8.81 23.71%
DY 7.25 3.26 1.04 1.00 0.97 0.73 0.00 -
P/NAPS 0.54 2.12 2.25 2.71 2.89 2.61 3.65 -27.26%

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