[MMM] QoQ TTM Result on 28-Feb-2002 [#2]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
19-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 9.18%
YoY- 66.2%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 99,729 81,339 71,844 54,359 44,698 38,831 37,612 91.45%
PBT 9,448 9,652 9,231 10,253 9,395 8,741 7,204 19.79%
Tax -5 -5 2 0 -4 -18 -6 -11.43%
NP 9,443 9,647 9,233 10,253 9,391 8,723 7,198 19.81%
-
NP to SH 9,443 9,647 9,233 10,253 9,391 8,723 7,198 19.81%
-
Tax Rate 0.05% 0.05% -0.02% 0.00% 0.04% 0.21% 0.08% -
Total Cost 90,286 71,692 62,611 44,106 35,307 30,108 30,414 106.41%
-
Net Worth 78,820 76,214 62,527 57,447 57,655 55,452 54,241 28.26%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 1,843 1,843 604 - - - 1,066 44.00%
Div Payout % 19.52% 19.11% 6.54% - - - 14.82% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 78,820 76,214 62,527 57,447 57,655 55,452 54,241 28.26%
NOSH 62,895 61,963 30,206 29,920 30,028 29,813 30,134 63.24%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 9.47% 11.86% 12.85% 18.86% 21.01% 22.46% 19.14% -
ROE 11.98% 12.66% 14.77% 17.85% 16.29% 15.73% 13.27% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 158.56 131.27 237.84 181.68 148.85 130.25 124.82 17.27%
EPS 15.01 15.57 30.57 34.27 31.27 29.26 23.89 -26.62%
DPS 2.93 2.97 2.00 0.00 0.00 0.00 3.54 -11.83%
NAPS 1.2532 1.23 2.07 1.92 1.92 1.86 1.80 -21.42%
Adjusted Per Share Value based on latest NOSH - 29,920
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 59.57 48.58 42.91 32.47 26.70 23.19 22.46 91.49%
EPS 5.64 5.76 5.51 6.12 5.61 5.21 4.30 19.80%
DPS 1.10 1.10 0.36 0.00 0.00 0.00 0.64 43.43%
NAPS 0.4708 0.4552 0.3735 0.3431 0.3444 0.3312 0.324 28.26%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 11/11/02 30/07/02 19/03/02 31/01/02 07/11/01 02/08/01 -
Price 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.66 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.66 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -

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