[MMM] QoQ TTM Result on 30-Nov-2002 [#1]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -2.11%
YoY- 0.55%
Quarter Report
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 104,723 105,737 108,277 99,729 81,339 71,844 54,359 54.64%
PBT 10,123 10,518 9,841 9,448 9,652 9,231 10,253 -0.84%
Tax 83 -5 -5 -5 -5 2 0 -
NP 10,206 10,513 9,836 9,443 9,647 9,233 10,253 -0.30%
-
NP to SH 10,206 10,513 9,836 9,443 9,647 9,233 10,253 -0.30%
-
Tax Rate -0.82% 0.05% 0.05% 0.05% 0.05% -0.02% 0.00% -
Total Cost 94,517 95,224 98,441 90,286 71,692 62,611 44,106 65.98%
-
Net Worth 133,550 131,320 128,551 78,820 76,214 62,527 57,447 75.21%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 1,239 1,843 1,843 1,843 604 - -
Div Payout % - 11.79% 18.74% 19.52% 19.11% 6.54% - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 133,550 131,320 128,551 78,820 76,214 62,527 57,447 75.21%
NOSH 100,128 100,000 99,853 62,895 61,963 30,206 29,920 123.24%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 9.75% 9.94% 9.08% 9.47% 11.86% 12.85% 18.86% -
ROE 7.64% 8.01% 7.65% 11.98% 12.66% 14.77% 17.85% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 104.59 105.74 108.44 158.56 131.27 237.84 181.68 -30.72%
EPS 10.19 10.51 9.85 15.01 15.57 30.57 34.27 -55.35%
DPS 0.00 1.24 1.85 2.93 2.97 2.00 0.00 -
NAPS 1.3338 1.3132 1.2874 1.2532 1.23 2.07 1.92 -21.50%
Adjusted Per Share Value based on latest NOSH - 62,895
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 62.55 63.15 64.67 59.57 48.58 42.91 32.47 54.63%
EPS 6.10 6.28 5.87 5.64 5.76 5.51 6.12 -0.21%
DPS 0.00 0.74 1.10 1.10 1.10 0.36 0.00 -
NAPS 0.7977 0.7843 0.7678 0.4708 0.4552 0.3735 0.3431 75.23%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 - - - - -
Price 1.68 0.88 0.78 0.00 0.00 0.00 0.00 -
P/RPS 1.61 0.83 0.72 0.00 0.00 0.00 0.00 -
P/EPS 16.48 8.37 7.92 0.00 0.00 0.00 0.00 -
EY 6.07 11.95 12.63 0.00 0.00 0.00 0.00 -
DY 0.00 1.41 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.67 0.61 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 29/07/03 07/08/03 29/01/03 11/11/02 30/07/02 19/03/02 -
Price 1.91 1.18 1.12 0.85 0.00 0.00 0.00 -
P/RPS 1.83 1.12 1.03 0.54 0.00 0.00 0.00 -
P/EPS 18.74 11.22 11.37 5.66 0.00 0.00 0.00 -
EY 5.34 8.91 8.80 17.66 0.00 0.00 0.00 -
DY 0.00 1.05 1.65 3.45 0.00 0.00 0.00 -
P/NAPS 1.43 0.90 0.87 0.68 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