[MMM] QoQ Quarter Result on 30-Nov-2003 [#1]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -13.1%
YoY- 8.99%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 32,249 31,268 30,669 25,358 19,317 24,763 27,618 10.83%
PBT 2,862 3,067 3,098 2,009 2,260 2,580 3,415 -11.06%
Tax -135 2 13 27 83 0 0 -
NP 2,727 3,069 3,111 2,036 2,343 2,580 3,415 -13.86%
-
NP to SH 2,727 3,069 3,111 2,036 2,343 2,580 3,415 -13.86%
-
Tax Rate 4.72% -0.07% -0.42% -1.34% -3.67% 0.00% 0.00% -
Total Cost 29,522 28,199 27,558 23,322 16,974 22,183 24,203 14.09%
-
Net Worth 138,435 146,267 140,440 137,379 133,550 131,320 128,551 5.03%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 2,172 - - - - - - -
Div Payout % 79.68% - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 138,435 146,267 140,440 137,379 133,550 131,320 128,551 5.03%
NOSH 108,645 106,562 103,700 101,800 100,128 100,000 99,853 5.75%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 8.46% 9.82% 10.14% 8.03% 12.13% 10.42% 12.37% -
ROE 1.97% 2.10% 2.22% 1.48% 1.75% 1.96% 2.66% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 29.68 29.34 29.57 24.91 19.29 24.76 27.66 4.78%
EPS 2.51 2.88 3.00 2.00 2.34 2.58 3.42 -18.55%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2742 1.3726 1.3543 1.3495 1.3338 1.3132 1.2874 -0.68%
Adjusted Per Share Value based on latest NOSH - 101,800
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 19.26 18.68 18.32 15.15 11.54 14.79 16.50 10.80%
EPS 1.63 1.83 1.86 1.22 1.40 1.54 2.04 -13.83%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8268 0.8736 0.8388 0.8205 0.7977 0.7843 0.7678 5.03%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.02 0.99 2.33 1.88 1.68 0.88 0.78 -
P/RPS 3.44 3.37 7.88 7.55 8.71 3.55 2.82 14.09%
P/EPS 40.64 34.38 77.67 94.00 71.79 34.11 22.81 46.70%
EY 2.46 2.91 1.29 1.06 1.39 2.93 4.38 -31.80%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 1.72 1.39 1.26 0.67 0.61 19.71%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 29/07/03 07/08/03 -
Price 1.05 1.01 1.58 2.43 1.91 1.18 1.12 -
P/RPS 3.54 3.44 5.34 9.76 9.90 4.77 4.05 -8.54%
P/EPS 41.83 35.07 52.67 121.50 81.62 45.74 32.75 17.63%
EY 2.39 2.85 1.90 0.82 1.23 2.19 3.05 -14.94%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 1.17 1.80 1.43 0.90 0.87 -3.85%

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