[MMM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.25%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 44,934 46,652 44,766 44,790 43,978 43,408 36,548 14.77%
PBT 12,794 14,692 15,877 17,252 17,470 17,816 15,013 -10.12%
Tax 0 0 -4,170 0 0 0 -4 -
NP 12,794 14,692 11,707 17,252 17,470 17,816 15,009 -10.10%
-
NP to SH 12,802 14,700 11,722 17,262 17,482 17,832 15,011 -10.07%
-
Tax Rate 0.00% 0.00% 26.26% 0.00% 0.00% 0.00% 0.03% -
Total Cost 32,140 31,960 33,059 27,538 26,508 25,592 21,539 30.61%
-
Net Worth 85,913 83,719 38,303 76,990 70,971 63,776 58,840 28.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,913 83,719 38,303 76,990 70,971 63,776 58,840 28.73%
NOSH 500,078 503,424 240,901 238,434 231,856 227,448 225,443 70.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 28.47% 31.49% 26.15% 38.52% 39.72% 41.04% 41.07% -
ROE 14.90% 17.56% 30.60% 22.42% 24.63% 27.96% 25.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.99 9.27 18.58 18.79 18.97 19.08 16.21 -32.52%
EPS 2.56 2.92 2.38 7.24 7.54 7.84 6.66 -47.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.1663 0.159 0.3229 0.3061 0.2804 0.261 -24.34%
Adjusted Per Share Value based on latest NOSH - 250,357
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.73 15.30 14.68 14.69 14.42 14.23 11.98 14.78%
EPS 4.20 4.82 3.84 5.66 5.73 5.85 4.92 -10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2817 0.2745 0.1256 0.2524 0.2327 0.2091 0.1929 28.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.155 0.135 0.14 0.14 0.14 0.14 0.14 -
P/RPS 1.73 1.46 0.75 0.75 0.74 0.73 0.86 59.42%
P/EPS 6.05 4.62 2.88 1.93 1.86 1.79 2.10 102.59%
EY 16.52 21.63 34.76 51.71 53.86 56.00 47.56 -50.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.88 0.43 0.46 0.50 0.54 40.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 24/04/13 27/03/13 22/11/12 05/10/12 05/10/12 21/02/12 -
Price 0.115 0.135 0.135 0.14 0.14 0.14 0.14 -
P/RPS 1.28 1.46 0.73 0.75 0.74 0.73 0.86 30.39%
P/EPS 4.49 4.62 2.77 1.93 1.86 1.79 2.10 66.04%
EY 22.26 21.63 36.04 51.71 53.86 56.00 47.56 -39.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.85 0.43 0.46 0.50 0.54 15.48%

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