[MMM] QoQ Cumulative 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- 33.19%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 92,117 61,205 33,811 119,544 87,295 56,027 25,358 136.12%
PBT 7,929 7,721 4,563 11,036 8,174 5,107 2,009 149.53%
Tax -30 0 0 -93 42 40 27 -
NP 7,899 7,721 4,563 10,943 8,216 5,147 2,036 146.70%
-
NP to SH 7,899 7,721 4,563 10,943 8,216 5,147 2,036 146.70%
-
Tax Rate 0.38% 0.00% 0.00% 0.84% -0.51% -0.78% -1.34% -
Total Cost 84,218 53,484 29,248 108,601 79,079 50,880 23,322 135.19%
-
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 5,642 - - 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 3.80% 5.07% 3.06% 7.92% 5.61% 3.68% 1.48% -
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 48.98 53.98 29.79 110.23 81.81 54.32 24.91 56.88%
EPS 4.20 6.81 4.02 10.09 7.70 4.99 2.00 63.91%
DPS 3.00 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 55.02 36.56 20.19 71.40 52.14 33.46 15.15 136.08%
EPS 4.72 4.61 2.73 6.54 4.91 3.07 1.22 146.24%
DPS 3.37 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 1.10 1.59 3.69 0.93 1.21 4.29 7.55 -72.27%
P/EPS 12.86 12.63 27.36 10.11 12.86 46.69 94.00 -73.41%
EY 7.78 7.92 3.65 9.89 7.78 2.14 1.06 277.21%
DY 5.56 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 1.20 1.50 3.63 0.95 1.23 2.91 9.76 -75.24%
P/EPS 14.05 11.89 26.87 10.41 13.12 31.66 121.50 -76.23%
EY 7.12 8.41 3.72 9.61 7.62 3.16 0.82 321.89%
DY 5.08 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