[MAA] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 71.18%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,887,240 2,247,556 1,901,261 1,507,707 2,213,157 1,447,771 511,641 -1.82%
PBT 42,968 63,397 72,878 49,924 46,955 25,223 82,765 0.69%
Tax 1,202 -20,994 9,805 -29,131 -29,271 -11,105 -593 -
NP 44,170 42,403 82,683 20,793 17,684 14,118 82,172 0.66%
-
NP to SH 43,940 42,403 82,683 20,793 17,116 7,453 82,172 0.66%
-
Tax Rate -2.80% 33.12% -13.45% 58.35% 62.34% 44.03% 0.72% -
Total Cost 2,843,070 2,205,153 1,818,578 1,486,914 2,195,473 1,433,653 429,469 -1.98%
-
Net Worth 304,369 366,748 360,639 284,526 149,268 282,756 282,298 -0.07%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 15,218 22,826 7,608 7,607 7,463 5,588 - -100.00%
Div Payout % 34.63% 53.83% 9.20% 36.59% 43.60% 74.98% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 304,369 366,748 360,639 284,526 149,268 282,756 282,298 -0.07%
NOSH 152,184 152,177 152,168 152,153 149,268 111,761 111,580 -0.32%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.53% 1.89% 4.35% 1.38% 0.80% 0.98% 16.06% -
ROE 14.44% 11.56% 22.93% 7.31% 11.47% 2.64% 29.11% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,897.20 1,476.93 1,249.44 990.91 1,482.67 1,295.41 458.54 -1.49%
EPS 28.87 27.86 54.34 13.67 11.47 6.67 73.64 1.00%
DPS 10.00 15.00 5.00 5.00 5.00 5.00 0.00 -100.00%
NAPS 2.00 2.41 2.37 1.87 1.00 2.53 2.53 0.25%
Adjusted Per Share Value based on latest NOSH - 152,153
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,094.76 852.21 720.91 571.68 839.17 548.96 194.00 -1.82%
EPS 16.66 16.08 31.35 7.88 6.49 2.83 31.16 0.66%
DPS 5.77 8.66 2.88 2.88 2.83 2.12 0.00 -100.00%
NAPS 1.1541 1.3906 1.3674 1.0788 0.566 1.0721 1.0704 -0.08%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.12 4.96 5.55 4.16 4.80 4.60 0.00 -
P/RPS 0.16 0.34 0.44 0.42 0.32 0.36 0.00 -100.00%
P/EPS 10.81 17.80 10.21 30.44 41.86 68.98 0.00 -100.00%
EY 9.25 5.62 9.79 3.29 2.39 1.45 0.00 -100.00%
DY 3.21 3.02 0.90 1.20 1.04 1.09 0.00 -100.00%
P/NAPS 1.56 2.06 2.34 2.22 4.80 1.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 26/02/04 28/02/03 11/03/02 28/02/01 - -
Price 3.18 5.05 6.45 3.98 6.10 4.58 0.00 -
P/RPS 0.17 0.34 0.52 0.40 0.41 0.35 0.00 -100.00%
P/EPS 11.01 18.12 11.87 29.12 53.20 68.68 0.00 -100.00%
EY 9.08 5.52 8.42 3.43 1.88 1.46 0.00 -100.00%
DY 3.14 2.97 0.78 1.26 0.82 1.09 0.00 -100.00%
P/NAPS 1.59 2.10 2.72 2.13 6.10 1.81 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