[MAA] QoQ 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,038,278 1,994,673 1,957,891 1,901,261 1,838,273 1,781,509 1,659,746 14.63%
PBT 55,658 55,505 91,070 72,878 56,253 45,317 21,955 85.60%
Tax 9,750 13,753 7,477 9,805 -27,861 -29,499 -28,732 -
NP 65,408 69,258 98,547 82,683 28,392 15,818 -6,777 -
-
NP to SH 65,408 69,258 98,547 82,683 28,392 15,818 -6,777 -
-
Tax Rate -17.52% -24.78% -8.21% -13.45% 49.53% 65.09% 130.87% -
Total Cost 1,972,870 1,925,415 1,859,344 1,818,578 1,809,881 1,765,691 1,666,523 11.87%
-
Net Worth 317,511 325,547 360,871 360,639 277,230 279,996 261,221 13.85%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,608 7,608 7,608 7,608 7,607 7,607 7,607 0.00%
Div Payout % 11.63% 10.99% 7.72% 9.20% 26.80% 48.10% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 317,511 325,547 360,871 360,639 277,230 279,996 261,221 13.85%
NOSH 152,649 152,124 152,266 152,168 152,324 152,172 150,994 0.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.21% 3.47% 5.03% 4.35% 1.54% 0.89% -0.41% -
ROE 20.60% 21.27% 27.31% 22.93% 10.24% 5.65% -2.59% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,335.27 1,311.21 1,285.83 1,249.44 1,206.82 1,170.72 1,099.21 13.80%
EPS 42.85 45.53 64.72 54.34 18.64 10.39 -4.49 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.08 2.14 2.37 2.37 1.82 1.84 1.73 13.03%
Adjusted Per Share Value based on latest NOSH - 152,168
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 773.35 756.81 742.85 721.37 697.47 675.93 629.73 14.63%
EPS 24.82 26.28 37.39 31.37 10.77 6.00 -2.57 -
DPS 2.89 2.89 2.89 2.89 2.89 2.89 2.89 0.00%
NAPS 1.2047 1.2352 1.3692 1.3683 1.0519 1.0624 0.9911 13.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.15 5.30 5.80 5.55 5.05 4.58 3.74 -
P/RPS 0.39 0.40 0.45 0.44 0.42 0.39 0.34 9.55%
P/EPS 12.02 11.64 8.96 10.21 27.09 44.06 -83.33 -
EY 8.32 8.59 11.16 9.79 3.69 2.27 -1.20 -
DY 0.97 0.94 0.86 0.90 0.99 1.09 1.34 -19.33%
P/NAPS 2.48 2.48 2.45 2.34 2.77 2.49 2.16 9.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 30/05/03 -
Price 5.40 4.82 5.45 6.45 5.40 4.98 4.32 -
P/RPS 0.40 0.37 0.42 0.52 0.45 0.43 0.39 1.69%
P/EPS 12.60 10.59 8.42 11.87 28.97 47.91 -96.25 -
EY 7.93 9.45 11.88 8.42 3.45 2.09 -1.04 -
DY 0.93 1.04 0.92 0.78 0.93 1.00 1.16 -13.66%
P/NAPS 2.60 2.25 2.30 2.72 2.97 2.71 2.50 2.64%

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