[MMM] QoQ Annualized Quarter Result on 31-Aug-2004 [#4]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -0.11%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 122,822 122,410 135,244 119,544 116,393 112,054 101,432 13.59%
PBT 10,572 15,442 18,252 11,036 10,898 10,214 8,036 20.04%
Tax -40 0 0 -93 56 80 108 -
NP 10,532 15,442 18,252 10,943 10,954 10,294 8,144 18.68%
-
NP to SH 10,532 15,442 18,252 10,943 10,954 10,294 8,144 18.68%
-
Tax Rate 0.38% 0.00% 0.00% 0.84% -0.51% -0.78% -1.34% -
Total Cost 112,290 106,968 116,992 108,601 105,438 101,760 93,288 13.14%
-
Net Worth 207,706 152,186 149,205 138,191 146,458 139,691 137,379 31.69%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 7,522 - - 2,169 - - - -
Div Payout % 71.43% - - 19.82% - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 207,706 152,186 149,205 138,191 146,458 139,691 137,379 31.69%
NOSH 188,071 113,377 113,507 108,453 106,701 103,146 101,800 50.50%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 8.57% 12.61% 13.50% 9.15% 9.41% 9.19% 8.03% -
ROE 5.07% 10.15% 12.23% 7.92% 7.48% 7.37% 5.93% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 65.31 107.97 119.15 110.23 109.08 108.64 99.64 -24.52%
EPS 5.60 13.62 16.08 10.09 10.27 9.98 8.00 -21.14%
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.1044 1.3423 1.3145 1.2742 1.3726 1.3543 1.3495 -12.49%
Adjusted Per Share Value based on latest NOSH - 108,645
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 73.36 73.11 80.78 71.40 69.52 66.93 60.58 13.59%
EPS 6.29 9.22 10.90 6.54 6.54 6.15 4.86 18.74%
DPS 4.49 0.00 0.00 1.30 0.00 0.00 0.00 -
NAPS 1.2406 0.909 0.8912 0.8254 0.8748 0.8343 0.8205 31.70%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.54 0.86 1.10 1.02 0.99 2.33 1.88 -
P/RPS 0.83 0.80 0.92 0.93 0.91 2.14 1.89 -42.19%
P/EPS 9.64 6.31 6.84 10.11 9.64 23.35 23.50 -44.76%
EY 10.37 15.84 14.62 9.89 10.37 4.28 4.26 80.86%
DY 7.41 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.84 0.80 0.72 1.72 1.39 -50.06%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 09/08/05 26/04/05 24/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.59 0.81 1.08 1.05 1.01 1.58 2.43 -
P/RPS 0.90 0.75 0.91 0.95 0.93 1.45 2.44 -48.53%
P/EPS 10.54 5.95 6.72 10.41 9.84 15.83 30.38 -50.59%
EY 9.49 16.81 14.89 9.61 10.17 6.32 3.29 102.50%
DY 6.78 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.82 0.82 0.74 1.17 1.80 -55.70%

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