[MAA] QoQ 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,417,874 2,247,556 2,038,278 1,994,673 1,957,891 1,901,261 1,838,273 20.02%
PBT 38,919 63,397 55,658 55,505 91,070 72,878 56,253 -21.75%
Tax -15,929 -20,994 9,750 13,753 7,477 9,805 -27,861 -31.09%
NP 22,990 42,403 65,408 69,258 98,547 82,683 28,392 -13.11%
-
NP to SH 23,135 42,403 65,408 69,258 98,547 82,683 28,392 -12.74%
-
Tax Rate 40.93% 33.12% -17.52% -24.78% -8.21% -13.45% 49.53% -
Total Cost 2,394,884 2,205,153 1,972,870 1,925,415 1,859,344 1,818,578 1,809,881 20.50%
-
Net Worth 336,399 366,748 317,511 325,547 360,871 360,639 277,230 13.75%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 22,826 22,826 7,608 7,608 7,608 7,608 7,607 107.89%
Div Payout % 98.67% 53.83% 11.63% 10.99% 7.72% 9.20% 26.80% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 336,399 366,748 317,511 325,547 360,871 360,639 277,230 13.75%
NOSH 152,216 152,177 152,649 152,124 152,266 152,168 152,324 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.95% 1.89% 3.21% 3.47% 5.03% 4.35% 1.54% -
ROE 6.88% 11.56% 20.60% 21.27% 27.31% 22.93% 10.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,588.44 1,476.93 1,335.27 1,311.21 1,285.83 1,249.44 1,206.82 20.08%
EPS 15.20 27.86 42.85 45.53 64.72 54.34 18.64 -12.70%
DPS 15.00 15.00 5.00 5.00 5.00 5.00 5.00 107.86%
NAPS 2.21 2.41 2.08 2.14 2.37 2.37 1.82 13.80%
Adjusted Per Share Value based on latest NOSH - 152,124
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 917.38 852.76 773.35 756.81 742.85 721.37 697.47 20.02%
EPS 8.78 16.09 24.82 26.28 37.39 31.37 10.77 -12.72%
DPS 8.66 8.66 2.89 2.89 2.89 2.89 2.89 107.70%
NAPS 1.2763 1.3915 1.2047 1.2352 1.3692 1.3683 1.0519 13.74%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.90 4.96 5.15 5.30 5.80 5.55 5.05 -
P/RPS 0.31 0.34 0.39 0.40 0.45 0.44 0.42 -18.31%
P/EPS 32.24 17.80 12.02 11.64 8.96 10.21 27.09 12.29%
EY 3.10 5.62 8.32 8.59 11.16 9.79 3.69 -10.95%
DY 3.06 3.02 0.97 0.94 0.86 0.90 0.99 112.04%
P/NAPS 2.22 2.06 2.48 2.48 2.45 2.34 2.77 -13.70%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 30/11/04 17/08/04 28/05/04 26/02/04 21/11/03 -
Price 4.70 5.05 5.40 4.82 5.45 6.45 5.40 -
P/RPS 0.30 0.34 0.40 0.37 0.42 0.52 0.45 -23.66%
P/EPS 30.92 18.12 12.60 10.59 8.42 11.87 28.97 4.43%
EY 3.23 5.52 7.93 9.45 11.88 8.42 3.45 -4.29%
DY 3.19 2.97 0.93 1.04 0.92 0.78 0.93 127.27%
P/NAPS 2.13 2.10 2.60 2.25 2.30 2.72 2.97 -19.86%

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