[MAA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
11-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 659.7%
YoY- 129.65%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,504,588 1,392,930 1,879,645 2,213,157 2,510,998 2,453,660 1,867,017 -13.38%
PBT 40,701 41,612 49,318 46,955 18,807 16,690 19,487 63.32%
Tax -28,554 -26,433 -27,446 -29,271 -14,053 -8,030 -8,741 120.00%
NP 12,147 15,179 21,872 17,684 4,754 8,660 10,746 8.50%
-
NP to SH 12,147 15,179 21,304 17,116 2,253 1,427 4,081 106.78%
-
Tax Rate 70.16% 63.52% 55.65% 62.34% 74.72% 48.11% 44.86% -
Total Cost 1,492,441 1,377,751 1,857,773 2,195,473 2,506,244 2,445,000 1,856,271 -13.52%
-
Net Worth 263,217 265,927 296,951 149,268 284,750 294,463 143,140 50.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 7,463 7,463 7,463 7,463 5,588 5,588 5,588 21.25%
Div Payout % 61.44% 49.17% 35.03% 43.60% 248.03% 391.60% 136.93% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 263,217 265,927 296,951 149,268 284,750 294,463 143,140 50.04%
NOSH 152,149 149,397 149,221 149,268 149,083 149,473 143,140 4.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.81% 1.09% 1.16% 0.80% 0.19% 0.35% 0.58% -
ROE 4.61% 5.71% 7.17% 11.47% 0.79% 0.48% 2.85% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 988.89 932.37 1,259.63 1,482.67 1,684.28 1,641.53 1,304.32 -16.83%
EPS 7.98 10.16 14.28 11.47 1.51 0.95 2.85 98.53%
DPS 5.00 5.00 5.00 5.00 3.75 3.74 3.90 17.99%
NAPS 1.73 1.78 1.99 1.00 1.91 1.97 1.00 44.06%
Adjusted Per Share Value based on latest NOSH - 149,268
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 570.86 528.50 713.17 839.71 952.71 930.96 708.37 -13.38%
EPS 4.61 5.76 8.08 6.49 0.85 0.54 1.55 106.67%
DPS 2.83 2.83 2.83 2.83 2.12 2.12 2.12 21.21%
NAPS 0.9987 1.009 1.1267 0.5663 1.0804 1.1172 0.5431 50.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.44 5.30 6.00 4.80 3.90 3.86 3.52 -
P/RPS 0.45 0.57 0.48 0.32 0.23 0.24 0.27 40.52%
P/EPS 55.61 52.16 42.03 41.86 258.07 404.32 123.46 -41.21%
EY 1.80 1.92 2.38 2.39 0.39 0.25 0.81 70.20%
DY 1.13 0.94 0.83 1.04 0.96 0.97 1.11 1.19%
P/NAPS 2.57 2.98 3.02 4.80 2.04 1.96 3.52 -18.90%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 24/05/02 11/03/02 28/11/01 06/09/01 01/06/01 -
Price 4.24 5.15 6.15 6.10 4.34 5.15 3.90 -
P/RPS 0.43 0.55 0.49 0.41 0.26 0.31 0.30 27.09%
P/EPS 53.11 50.69 43.08 53.20 287.18 539.45 136.79 -46.74%
EY 1.88 1.97 2.32 1.88 0.35 0.19 0.73 87.77%
DY 1.18 0.97 0.81 0.82 0.86 0.73 1.00 11.65%
P/NAPS 2.45 2.89 3.09 6.10 2.27 2.61 3.90 -26.62%

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