[MAA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.19%
YoY- 1554.14%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,247,556 2,038,278 1,994,673 1,957,891 1,901,261 1,838,273 1,781,509 16.67%
PBT 63,397 55,658 55,505 91,070 72,878 56,253 45,317 24.95%
Tax -20,994 9,750 13,753 7,477 9,805 -27,861 -29,499 -20.20%
NP 42,403 65,408 69,258 98,547 82,683 28,392 15,818 92.39%
-
NP to SH 42,403 65,408 69,258 98,547 82,683 28,392 15,818 92.39%
-
Tax Rate 33.12% -17.52% -24.78% -8.21% -13.45% 49.53% 65.09% -
Total Cost 2,205,153 1,972,870 1,925,415 1,859,344 1,818,578 1,809,881 1,765,691 15.89%
-
Net Worth 366,748 317,511 325,547 360,871 360,639 277,230 279,996 19.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 22,826 7,608 7,608 7,608 7,608 7,607 7,607 107.34%
Div Payout % 53.83% 11.63% 10.99% 7.72% 9.20% 26.80% 48.10% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 366,748 317,511 325,547 360,871 360,639 277,230 279,996 19.61%
NOSH 152,177 152,649 152,124 152,266 152,168 152,324 152,172 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.89% 3.21% 3.47% 5.03% 4.35% 1.54% 0.89% -
ROE 11.56% 20.60% 21.27% 27.31% 22.93% 10.24% 5.65% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,476.93 1,335.27 1,311.21 1,285.83 1,249.44 1,206.82 1,170.72 16.67%
EPS 27.86 42.85 45.53 64.72 54.34 18.64 10.39 92.43%
DPS 15.00 5.00 5.00 5.00 5.00 5.00 5.00 107.31%
NAPS 2.41 2.08 2.14 2.37 2.37 1.82 1.84 19.61%
Adjusted Per Share Value based on latest NOSH - 152,266
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 852.21 772.86 756.33 742.38 720.91 697.02 675.50 16.67%
EPS 16.08 24.80 26.26 37.37 31.35 10.77 6.00 92.36%
DPS 8.66 2.88 2.88 2.88 2.88 2.88 2.88 107.63%
NAPS 1.3906 1.2039 1.2344 1.3683 1.3674 1.0512 1.0617 19.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.96 5.15 5.30 5.80 5.55 5.05 4.58 -
P/RPS 0.34 0.39 0.40 0.45 0.44 0.42 0.39 -8.70%
P/EPS 17.80 12.02 11.64 8.96 10.21 27.09 44.06 -45.20%
EY 5.62 8.32 8.59 11.16 9.79 3.69 2.27 82.50%
DY 3.02 0.97 0.94 0.86 0.90 0.99 1.09 96.65%
P/NAPS 2.06 2.48 2.48 2.45 2.34 2.77 2.49 -11.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 17/08/04 28/05/04 26/02/04 21/11/03 27/08/03 -
Price 5.05 5.40 4.82 5.45 6.45 5.40 4.98 -
P/RPS 0.34 0.40 0.37 0.42 0.52 0.45 0.43 -14.43%
P/EPS 18.12 12.60 10.59 8.42 11.87 28.97 47.91 -47.54%
EY 5.52 7.93 9.45 11.88 8.42 3.45 2.09 90.50%
DY 2.97 0.93 1.04 0.92 0.78 0.93 1.00 105.93%
P/NAPS 2.10 2.60 2.25 2.30 2.72 2.97 2.71 -15.56%

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