[MAA] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 24.47%
YoY- 422.03%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,417,874 1,957,891 1,659,746 1,879,645 1,867,017 699,965 28.11%
PBT 38,919 91,070 21,955 49,318 19,487 99,739 -17.14%
Tax -15,929 7,477 -28,732 -27,446 -8,741 -5,535 23.52%
NP 22,990 98,547 -6,777 21,872 10,746 94,204 -24.56%
-
NP to SH 23,135 98,547 -6,777 21,304 4,081 94,204 -24.47%
-
Tax Rate 40.93% -8.21% 130.87% 55.65% 44.86% 5.55% -
Total Cost 2,394,884 1,859,344 1,666,523 1,857,773 1,856,271 605,761 31.62%
-
Net Worth 336,399 360,871 261,221 296,951 143,140 295,208 2.64%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 22,826 7,608 7,607 7,463 5,588 - -
Div Payout % 98.67% 7.72% 0.00% 35.03% 136.93% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 336,399 360,871 261,221 296,951 143,140 295,208 2.64%
NOSH 152,216 152,266 150,994 149,221 143,140 111,821 6.35%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.95% 5.03% -0.41% 1.16% 0.58% 13.46% -
ROE 6.88% 27.31% -2.59% 7.17% 2.85% 31.91% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,588.44 1,285.83 1,099.21 1,259.63 1,304.32 625.97 20.45%
EPS 15.20 64.72 -4.49 14.28 2.85 84.24 -28.98%
DPS 15.00 5.00 5.00 5.00 3.90 0.00 -
NAPS 2.21 2.37 1.73 1.99 1.00 2.64 -3.49%
Adjusted Per Share Value based on latest NOSH - 149,221
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 917.38 742.85 629.73 713.17 708.37 265.58 28.11%
EPS 8.78 37.39 -2.57 8.08 1.55 35.74 -24.46%
DPS 8.66 2.89 2.89 2.83 2.12 0.00 -
NAPS 1.2763 1.3692 0.9911 1.1267 0.5431 1.1201 2.64%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.90 5.80 3.74 6.00 3.52 12.50 -
P/RPS 0.31 0.45 0.34 0.48 0.27 2.00 -31.11%
P/EPS 32.24 8.96 -83.33 42.03 123.46 14.84 16.77%
EY 3.10 11.16 -1.20 2.38 0.81 6.74 -14.37%
DY 3.06 0.86 1.34 0.83 1.11 0.00 -
P/NAPS 2.22 2.45 2.16 3.02 3.52 4.73 -14.03%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 28/05/04 30/05/03 24/05/02 01/06/01 - -
Price 4.70 5.45 4.32 6.15 3.90 0.00 -
P/RPS 0.30 0.42 0.39 0.49 0.30 0.00 -
P/EPS 30.92 8.42 -96.25 43.08 136.79 0.00 -
EY 3.23 11.88 -1.04 2.32 0.73 0.00 -
DY 3.19 0.92 1.16 0.81 1.00 0.00 -
P/NAPS 2.13 2.30 2.50 3.09 3.90 0.00 -

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