[MAA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -29.72%
YoY- 337.84%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,357,917 2,711,142 2,476,198 1,994,673 1,781,509 1,392,930 2,453,660 -0.66%
PBT 11,944 72,084 51,307 55,505 45,317 41,612 16,690 -5.42%
Tax -5,792 -5,628 -19,591 13,753 -29,499 -26,433 -8,030 -5.29%
NP 6,152 66,456 31,716 69,258 15,818 15,179 8,660 -5.53%
-
NP to SH 5,607 66,418 31,787 69,258 15,818 15,179 1,427 25.60%
-
Tax Rate 48.49% 7.81% 38.18% -24.78% 65.09% 63.52% 48.11% -
Total Cost 2,351,765 2,644,686 2,444,482 1,925,415 1,765,691 1,377,751 2,445,000 -0.64%
-
Net Worth 374,576 388,295 330,076 325,547 279,996 265,927 294,463 4.09%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,106 15,218 22,826 7,608 7,607 7,463 5,588 1.48%
Div Payout % 108.90% 22.91% 71.81% 10.99% 48.10% 49.17% 391.60% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 374,576 388,295 330,076 325,547 279,996 265,927 294,463 4.09%
NOSH 304,533 152,272 152,109 152,124 152,172 149,397 149,473 12.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.26% 2.45% 1.28% 3.47% 0.89% 1.09% 0.35% -
ROE 1.50% 17.11% 9.63% 21.27% 5.65% 5.71% 0.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 774.27 1,780.45 1,627.91 1,311.21 1,170.72 932.37 1,641.53 -11.76%
EPS 1.84 43.62 20.90 45.53 10.39 10.16 0.95 11.64%
DPS 2.00 10.00 15.00 5.00 5.00 5.00 3.74 -9.90%
NAPS 1.23 2.55 2.17 2.14 1.84 1.78 1.97 -7.54%
Adjusted Per Share Value based on latest NOSH - 152,124
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 894.06 1,027.99 938.91 756.33 675.50 528.16 930.36 -0.66%
EPS 2.13 25.18 12.05 26.26 6.00 5.76 0.54 25.68%
DPS 2.32 5.77 8.66 2.88 2.88 2.83 2.12 1.51%
NAPS 1.4203 1.4723 1.2516 1.2344 1.0617 1.0083 1.1165 4.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.12 3.10 4.80 5.30 4.58 5.30 3.86 -
P/RPS 0.27 0.17 0.29 0.40 0.39 0.57 0.24 1.98%
P/EPS 115.14 7.11 22.97 11.64 44.06 52.16 404.32 -18.88%
EY 0.87 14.07 4.35 8.59 2.27 1.92 0.25 23.08%
DY 0.94 3.23 3.13 0.94 1.09 0.94 0.97 -0.52%
P/NAPS 1.72 1.22 2.21 2.48 2.49 2.98 1.96 -2.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 13/09/06 30/08/05 17/08/04 27/08/03 29/08/02 06/09/01 -
Price 1.80 1.38 4.60 4.82 4.98 5.15 5.15 -
P/RPS 0.23 0.08 0.28 0.37 0.43 0.55 0.31 -4.85%
P/EPS 97.76 3.16 22.01 10.59 47.91 50.69 539.45 -24.76%
EY 1.02 31.61 4.54 9.45 2.09 1.97 0.19 32.30%
DY 1.11 7.25 3.26 1.04 1.00 0.97 0.73 7.23%
P/NAPS 1.46 0.54 2.12 2.25 2.71 2.89 2.61 -9.22%

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