[MAA] YoY TTM 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- 191.22%
YoY- 297.65%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM 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 2,213,157 1,447,771 7.88%
PBT 3,110 42,968 63,397 72,878 49,924 46,955 25,223 -29.43%
Tax -4,772 1,202 -20,994 9,805 -29,131 -29,271 -11,105 -13.12%
NP -1,662 44,170 42,403 82,683 20,793 17,684 14,118 -
-
NP to SH -2,176 43,940 42,403 82,683 20,793 17,116 7,453 -
-
Tax Rate 153.44% -2.80% 33.12% -13.45% 58.35% 62.34% 44.03% -
Total Cost 2,285,547 2,843,070 2,205,153 1,818,578 1,486,914 2,195,473 1,433,653 8.07%
-
Net Worth 369,425 304,369 366,748 360,639 284,526 149,268 282,756 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% 34.63% 53.83% 9.20% 36.59% 43.60% 74.98% -
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 369,425 304,369 366,748 360,639 284,526 149,268 282,756 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 -0.07% 1.53% 1.89% 4.35% 1.38% 0.80% 0.98% -
ROE -0.59% 14.44% 11.56% 22.93% 7.31% 11.47% 2.64% -
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 748.05 1,897.20 1,476.93 1,249.44 990.91 1,482.67 1,295.41 -8.74%
EPS -0.71 28.87 27.86 54.34 13.67 11.47 6.67 -
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 1.00 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 1,094.76 852.21 720.91 571.68 839.17 548.96 7.88%
EPS -0.83 16.66 16.08 31.35 7.88 6.49 2.83 -
DPS 2.32 5.77 8.66 2.88 2.88 2.83 2.12 1.51%
NAPS 1.4008 1.1541 1.3906 1.3674 1.0788 0.566 1.0721 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 0.24 0.16 0.34 0.44 0.42 0.32 0.36 -6.53%
P/EPS -246.94 10.81 17.80 10.21 30.44 41.86 68.98 -
EY -0.40 9.25 5.62 9.79 3.29 2.39 1.45 -
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 4.80 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 0.41 0.35 -4.23%
P/EPS -283.42 11.01 18.12 11.87 29.12 53.20 68.68 -
EY -0.35 9.08 5.52 8.42 3.43 1.88 1.46 -
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 6.10 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