[MAA] YoY Annual (Unaudited) 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
YoY- 251.63%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,887,240 2,247,556 1,901,261 1,901,261 1,507,707 2,161,966 1,447,771 5.95%
PBT 42,968 63,397 72,878 72,878 49,925 31,231 25,223 6.58%
Tax 1,202 -20,994 9,805 9,805 -29,131 -15,417 -17,770 -
NP 44,170 42,403 82,683 82,683 20,794 15,814 7,453 22.79%
-
NP to SH 43,940 42,403 82,683 82,683 20,794 15,814 7,453 22.66%
-
Tax Rate -2.80% 33.12% -13.45% -13.45% 58.35% 49.36% 70.45% -
Total Cost 2,843,070 2,205,153 1,818,578 1,818,578 1,486,913 2,146,152 1,440,318 5.78%
-
Net Worth 391,075 359,102 353,200 353,200 282,383 280,739 283,108 6.85%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 15,216 22,824 7,612 7,612 7,550 7,466 5,595 15.29%
Div Payout % 34.63% 53.83% 9.21% 9.21% 36.31% 47.21% 75.07% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 391,075 359,102 353,200 353,200 282,383 280,739 283,108 6.85%
NOSH 152,169 152,162 152,241 152,241 151,007 149,329 111,900 0.37%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.53% 1.89% 4.35% 4.35% 1.38% 0.73% 0.51% -
ROE 11.24% 11.81% 23.41% 23.41% 7.36% 5.63% 2.63% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,897.38 1,477.08 1,248.84 1,248.84 998.43 1,447.78 1,293.80 5.55%
EPS 14.44 27.86 54.33 54.33 13.80 10.59 5.00 6.39%
DPS 10.00 15.00 5.00 5.00 5.00 5.00 5.00 14.86%
NAPS 2.57 2.36 2.32 2.32 1.87 1.88 2.53 6.44%
Adjusted Per Share Value based on latest NOSH - 152,168
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,095.46 852.76 721.37 721.37 572.05 820.28 549.31 5.95%
EPS 16.67 16.09 31.37 31.37 7.89 6.00 2.83 22.66%
DPS 5.77 8.66 2.89 2.89 2.86 2.83 2.12 15.30%
NAPS 1.4838 1.3625 1.3401 1.3401 1.0714 1.0652 1.0742 6.84%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.12 4.96 5.55 5.55 4.16 4.80 4.60 -
P/RPS 0.16 0.34 0.44 0.44 0.42 0.33 0.36 -13.47%
P/EPS 10.80 17.80 10.22 10.22 30.21 45.33 69.07 -24.92%
EY 9.26 5.62 9.79 9.79 3.31 2.21 1.45 33.16%
DY 3.21 3.02 0.90 0.90 1.20 1.04 1.09 25.26%
P/NAPS 1.21 2.10 2.39 2.39 2.22 2.55 1.82 -13.84%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 25/02/05 30/11/04 30/11/04 28/02/03 11/03/02 28/02/01 -
Price 3.18 5.05 5.40 5.40 3.98 6.10 4.58 -
P/RPS 0.17 0.34 0.43 0.43 0.40 0.42 0.35 -16.53%
P/EPS 11.01 18.12 9.94 9.94 28.90 57.60 68.76 -28.16%
EY 9.08 5.52 10.06 10.06 3.46 1.74 1.45 39.13%
DY 3.14 2.97 0.93 0.93 1.26 0.82 1.09 30.78%
P/NAPS 1.24 2.14 2.33 2.33 2.13 3.24 1.81 -17.46%

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