[MMM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
05-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 18.79%
YoY- 7.42%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,766 44,790 43,978 43,408 36,548 37,257 39,030 9.52%
PBT 15,877 17,252 17,470 17,816 15,013 15,656 16,682 -3.22%
Tax -4,170 0 0 0 -4 0 0 -
NP 11,707 17,252 17,470 17,816 15,009 15,656 16,682 -20.94%
-
NP to SH 11,722 17,262 17,482 17,832 15,011 15,656 16,682 -20.87%
-
Tax Rate 26.26% 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% -
Total Cost 33,059 27,538 26,508 25,592 21,539 21,601 22,348 29.67%
-
Net Worth 38,303 76,990 70,971 63,776 58,840 55,072 51,291 -17.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 38,303 76,990 70,971 63,776 58,840 55,072 51,291 -17.61%
NOSH 240,901 238,434 231,856 227,448 225,443 224,512 222,426 5.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.15% 38.52% 39.72% 41.04% 41.07% 42.02% 42.74% -
ROE 30.60% 22.42% 24.63% 27.96% 25.51% 28.43% 32.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.58 18.79 18.97 19.08 16.21 16.59 17.55 3.85%
EPS 2.38 7.24 7.54 7.84 6.66 6.97 7.50 -53.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.3229 0.3061 0.2804 0.261 0.2453 0.2306 -21.86%
Adjusted Per Share Value based on latest NOSH - 227,448
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.38 14.39 14.13 13.94 11.74 11.97 12.54 9.51%
EPS 3.77 5.55 5.62 5.73 4.82 5.03 5.36 -20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.123 0.2473 0.228 0.2049 0.189 0.1769 0.1648 -17.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.14 0.14 0.14 0.24 0.30 -
P/RPS 0.75 0.75 0.74 0.73 0.86 1.45 1.71 -42.12%
P/EPS 2.88 1.93 1.86 1.79 2.10 3.44 4.00 -19.58%
EY 34.76 51.71 53.86 56.00 47.56 29.06 25.00 24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.43 0.46 0.50 0.54 0.98 1.30 -22.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/03/13 22/11/12 05/10/12 05/10/12 21/02/12 21/10/11 01/08/11 -
Price 0.135 0.14 0.14 0.14 0.14 0.27 0.275 -
P/RPS 0.73 0.75 0.74 0.73 0.86 1.63 1.57 -39.84%
P/EPS 2.77 1.93 1.86 1.79 2.10 3.87 3.67 -17.03%
EY 36.04 51.71 53.86 56.00 47.56 25.83 27.27 20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.43 0.46 0.50 0.54 1.10 1.19 -20.01%

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