[MAA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 79.49%
YoY- 133.74%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,568,470 2,585,876 2,038,278 1,838,273 1,504,588 2,510,998 959,156 17.83%
PBT 34,914 84,232 55,658 56,253 40,701 18,807 87,764 -14.23%
Tax -2,456 -18,618 9,750 -27,861 -28,554 -14,053 -469 31.76%
NP 32,458 65,614 65,408 28,392 12,147 4,754 87,295 -15.19%
-
NP to SH 33,181 65,238 65,408 28,392 12,147 2,253 82,563 -14.08%
-
Tax Rate 7.03% 22.10% -17.52% 49.53% 70.16% 74.72% 0.53% -
Total Cost 2,536,012 2,520,262 1,972,870 1,809,881 1,492,441 2,506,244 871,861 19.46%
-
Net Worth 303,698 304,962 317,511 277,230 263,217 284,750 293,093 0.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 15,218 22,826 7,608 7,607 7,463 5,588 - -
Div Payout % 45.86% 34.99% 11.63% 26.80% 61.44% 248.03% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 303,698 304,962 317,511 277,230 263,217 284,750 293,093 0.59%
NOSH 303,698 152,481 152,649 152,324 152,149 149,083 111,867 18.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.26% 2.54% 3.21% 1.54% 0.81% 0.19% 9.10% -
ROE 10.93% 21.39% 20.60% 10.24% 4.61% 0.79% 28.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 845.73 1,695.87 1,335.27 1,206.82 988.89 1,684.28 857.40 -0.22%
EPS 10.93 42.78 42.85 18.64 7.98 1.51 73.80 -27.25%
DPS 5.01 15.00 5.00 5.00 5.00 3.75 0.00 -
NAPS 1.00 2.00 2.08 1.82 1.73 1.91 2.62 -14.82%
Adjusted Per Share Value based on latest NOSH - 152,324
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 974.52 981.12 773.35 697.47 570.86 952.71 363.92 17.83%
EPS 12.59 24.75 24.82 10.77 4.61 0.85 31.33 -14.09%
DPS 5.77 8.66 2.89 2.89 2.83 2.12 0.00 -
NAPS 1.1523 1.1571 1.2047 1.0519 0.9987 1.0804 1.112 0.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.40 4.54 5.15 5.05 4.44 3.90 8.25 -
P/RPS 0.17 0.27 0.39 0.42 0.45 0.23 0.96 -25.05%
P/EPS 12.81 10.61 12.02 27.09 55.61 258.07 11.18 2.29%
EY 7.80 9.42 8.32 3.69 1.80 0.39 8.95 -2.26%
DY 3.58 3.30 0.97 0.99 1.13 0.96 0.00 -
P/NAPS 1.40 2.27 2.48 2.77 2.57 2.04 3.15 -12.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 18/11/05 30/11/04 21/11/03 29/11/02 28/11/01 02/02/01 -
Price 1.61 3.82 5.40 5.40 4.24 4.34 4.46 -
P/RPS 0.19 0.23 0.40 0.45 0.43 0.26 0.52 -15.44%
P/EPS 14.74 8.93 12.60 28.97 53.11 287.18 6.04 16.02%
EY 6.79 11.20 7.93 3.45 1.88 0.35 16.55 -13.79%
DY 3.11 3.93 0.93 0.93 1.18 0.86 0.00 -
P/NAPS 1.61 1.91 2.60 2.97 2.45 2.27 1.70 -0.90%

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