[MMM] QoQ Annualized Quarter Result on 29-Feb-2004 [#2]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 26.4%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 135,244 119,544 116,393 112,054 101,432 104,723 113,874 12.11%
PBT 18,252 11,036 10,898 10,214 8,036 10,124 10,484 44.57%
Tax 0 -93 56 80 108 83 0 -
NP 18,252 10,943 10,954 10,294 8,144 10,207 10,484 44.57%
-
NP to SH 18,252 10,943 10,954 10,294 8,144 10,207 10,484 44.57%
-
Tax Rate 0.00% 0.84% -0.51% -0.78% -1.34% -0.82% 0.00% -
Total Cost 116,992 108,601 105,438 101,760 93,288 94,516 103,390 8.56%
-
Net Worth 149,205 138,191 146,458 139,691 137,379 133,458 131,370 8.83%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - 2,169 - - - - - -
Div Payout % - 19.82% - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 149,205 138,191 146,458 139,691 137,379 133,458 131,370 8.83%
NOSH 113,507 108,453 106,701 103,146 101,800 100,058 100,038 8.76%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 13.50% 9.15% 9.41% 9.19% 8.03% 9.75% 9.21% -
ROE 12.23% 7.92% 7.48% 7.37% 5.93% 7.65% 7.98% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 119.15 110.23 109.08 108.64 99.64 104.66 113.83 3.08%
EPS 16.08 10.09 10.27 9.98 8.00 10.20 10.48 32.92%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3145 1.2742 1.3726 1.3543 1.3495 1.3338 1.3132 0.06%
Adjusted Per Share Value based on latest NOSH - 103,700
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 80.78 71.40 69.52 66.93 60.58 62.55 68.01 12.12%
EPS 10.90 6.54 6.54 6.15 4.86 6.10 6.26 44.58%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8912 0.8254 0.8748 0.8343 0.8205 0.7971 0.7846 8.83%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.10 1.02 0.99 2.33 1.88 1.68 0.88 -
P/RPS 0.92 0.93 0.91 2.14 1.89 1.61 0.77 12.56%
P/EPS 6.84 10.11 9.64 23.35 23.50 16.47 8.40 -12.76%
EY 14.62 9.89 10.37 4.28 4.26 6.07 11.91 14.60%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.72 1.72 1.39 1.26 0.67 16.22%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 24/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 29/07/03 -
Price 1.08 1.05 1.01 1.58 2.43 1.91 1.18 -
P/RPS 0.91 0.95 0.93 1.45 2.44 1.82 1.04 -8.49%
P/EPS 6.72 10.41 9.84 15.83 30.38 18.72 11.26 -29.04%
EY 14.89 9.61 10.17 6.32 3.29 5.34 8.88 41.00%
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.74 1.17 1.80 1.43 0.90 -6.00%

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