MAA Group Bhd
KLSE:MAA
Balance Sheet
Balance Sheet Decomposition
MAA Group Bhd
MAA Group Bhd
Balance Sheet
MAA Group Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
96
|
8
|
8
|
111
|
29
|
27
|
24
|
6
|
7
|
60
|
11
|
12
|
182
|
342
|
357
|
157
|
141
|
251
|
247
|
0
|
0
|
0
|
108
|
17
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
11
|
12
|
182
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
96
|
8
|
8
|
111
|
29
|
27
|
24
|
6
|
7
|
0
|
0
|
0
|
0
|
342
|
357
|
157
|
141
|
251
|
247
|
0
|
0
|
0
|
108
|
17
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
219
|
258
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
31
|
44
|
|
| Insurance Receivable |
277
|
376
|
379
|
365
|
81
|
85
|
89
|
31
|
41
|
69
|
84
|
69
|
51
|
157
|
81
|
0
|
44
|
48
|
57
|
60
|
48
|
0
|
0
|
0
|
|
| Deferred Policy Acquisition Cost |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
17
|
19
|
21
|
20
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
219
|
258
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
31
|
44
|
|
| PP&E Net |
17
|
29
|
19
|
23
|
23
|
98
|
86
|
78
|
77
|
8
|
10
|
24
|
22
|
17
|
15
|
4
|
5
|
4
|
24
|
29
|
62
|
68
|
102
|
125
|
|
| PP&E Gross |
17
|
29
|
19
|
23
|
23
|
98
|
86
|
78
|
77
|
8
|
10
|
24
|
22
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
18
|
22
|
26
|
31
|
36
|
40
|
7
|
48
|
22
|
20
|
17
|
20
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
445
|
513
|
384
|
469
|
6
|
9
|
9
|
11
|
9
|
8
|
9
|
8
|
3
|
4
|
4
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
31
|
27
|
27
|
33
|
33
|
|
| Note Receivable |
60
|
108
|
140
|
98
|
374
|
409
|
295
|
165
|
141
|
41
|
58
|
59
|
219
|
82
|
88
|
272
|
203
|
108
|
47
|
90
|
134
|
133
|
62
|
42
|
|
| Long-Term Investments |
1
|
1
|
219
|
4
|
603
|
506
|
721
|
445
|
522
|
632
|
601
|
616
|
624
|
652
|
623
|
125
|
333
|
286
|
337
|
469
|
339
|
412
|
126
|
107
|
|
| Other Long-Term Assets |
0
|
0
|
3
|
4
|
10
|
7
|
21
|
550
|
567
|
7 599
|
2
|
2
|
0
|
4
|
9
|
0
|
1
|
2
|
2
|
5
|
5
|
2
|
0
|
3
|
|
| Other Assets |
3 420
|
3 650
|
4 400
|
5 089
|
5 478
|
6 027
|
6 541
|
6 400
|
6 670
|
124
|
148
|
213
|
258
|
301
|
270
|
0
|
35
|
40
|
104
|
94
|
115
|
85
|
76
|
77
|
|
| Total Assets |
4 316
N/A
|
4 685
+9%
|
5 550
+18%
|
6 164
+11%
|
6 603
+7%
|
7 167
+9%
|
7 786
+9%
|
7 686
-1%
|
8 034
+5%
|
8 600
+7%
|
1 141
-87%
|
1 259
+10%
|
1 359
+8%
|
1 559
+15%
|
1 447
-7%
|
559
-61%
|
779
+39%
|
757
-3%
|
839
+11%
|
881
+5%
|
777
-12%
|
736
-5%
|
505
-31%
|
415
-18%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
213
|
250
|
315
|
312
|
287
|
305
|
318
|
33
|
36
|
99
|
97
|
113
|
793
|
1 057
|
935
|
0
|
160
|
163
|
239
|
221
|
253
|
154
|
0
|
0
|
|
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
7
|
12
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
7
|
20
|
24
|
3
|
14
|
26
|
11
|
11
|
11
|
46
|
9
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
17
|
|
| Other Current Liabilities |
130
|
162
|
148
|
156
|
84
|
114
|
124
|
93
|
87
|
23
|
41
|
25
|
2
|
0
|
75
|
12
|
54
|
59
|
91
|
112
|
96
|
98
|
57
|
57
|
|
| Total Current Liabilities |
137
|
182
|
172
|
158
|
99
|
140
|
135
|
115
|
109
|
71
|
58
|
41
|
7
|
0
|
75
|
12
|
54
|
59
|
91
|
112
|
96
|
98
|
91
|
76
|
|
| Long-Term Debt |
167
|
158
|
135
|
110
|
127
|
100
|
230
|
210
|
200
|
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
64
|
108
|
63
|
60
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
7
|
3
|
5
|
6
|
4
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Minority Interest |
2
|
2
|
2
|
2
|
2
|
3
|
28
|
34
|
34
|
33
|
36
|
27
|
19
|
20
|
28
|
0
|
3
|
3
|
3
|
4
|
19
|
32
|
43
|
50
|
|
| Other Liabilities |
386
|
468
|
535
|
642
|
543
|
637
|
771
|
1 487
|
1 575
|
7 936
|
533
|
645
|
105
|
57
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
1
|
1
|
|
| Total Liabilities |
4 033
N/A
|
4 400
+9%
|
5 190
+18%
|
5 805
+12%
|
6 211
+7%
|
6 799
+9%
|
7 498
+10%
|
7 474
0%
|
7 757
+4%
|
8 313
+7%
|
728
-91%
|
832
+14%
|
928
+12%
|
1 135
+22%
|
1 041
-8%
|
12
-99%
|
219
+1 683%
|
227
+3%
|
351
+55%
|
348
-1%
|
398
+15%
|
332
-17%
|
111
-67%
|
87
-22%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
149
|
152
|
152
|
152
|
152
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
293
|
274
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
|
| Retained Earnings |
133
|
121
|
196
|
195
|
227
|
68
|
12
|
82
|
29
|
17
|
109
|
119
|
117
|
114
|
113
|
273
|
255
|
226
|
184
|
229
|
75
|
100
|
90
|
24
|
|
| Additional Paid In Capital |
1
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
6
|
7
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
4
|
4
|
11
|
6
|
7
|
6
|
3
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
283
N/A
|
285
+1%
|
360
+26%
|
359
0%
|
392
+9%
|
368
-6%
|
288
-22%
|
212
-26%
|
277
+31%
|
287
+4%
|
413
+44%
|
427
+4%
|
431
+1%
|
424
-2%
|
406
-4%
|
546
+35%
|
559
+2%
|
530
-5%
|
488
-8%
|
533
+9%
|
379
-29%
|
404
+7%
|
394
-2%
|
328
-17%
|
|
| Total Liabilities & Equity |
4 316
N/A
|
4 685
+9%
|
5 550
+18%
|
6 164
+11%
|
6 603
+7%
|
7 167
+9%
|
7 786
+9%
|
7 686
-1%
|
8 034
+5%
|
8 600
+7%
|
1 141
-87%
|
1 259
+10%
|
1 359
+8%
|
1 559
+15%
|
1 447
-7%
|
559
-61%
|
779
+39%
|
757
-3%
|
839
+11%
|
881
+5%
|
777
-12%
|
736
-5%
|
505
-31%
|
415
-18%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
299
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
302
|
292
|
274
|
304
|
274
|
273
|
264
|
264
|
264
|
264
|
264
|
|