[MMM] QoQ TTM Result on 31-May-2004 [#3]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 4.86%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 124,722 127,997 119,544 106,612 100,107 97,056 104,723 12.36%
PBT 13,650 13,590 11,036 10,434 9,947 10,264 10,123 22.07%
Tax -133 -120 -93 125 123 110 83 -
NP 13,517 13,470 10,943 10,559 10,070 10,374 10,206 20.62%
-
NP to SH 13,517 13,470 10,943 10,559 10,070 10,374 10,206 20.62%
-
Tax Rate 0.97% 0.88% 0.84% -1.20% -1.24% -1.07% -0.82% -
Total Cost 111,205 114,527 108,601 96,053 90,037 86,682 94,517 11.46%
-
Net Worth 151,934 149,205 138,435 146,267 140,440 137,379 133,550 8.98%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 2,172 2,172 2,172 - - - - -
Div Payout % 16.08% 16.13% 19.86% - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 151,934 149,205 138,435 146,267 140,440 137,379 133,550 8.98%
NOSH 113,189 113,507 108,645 106,562 103,700 101,800 100,128 8.52%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 10.84% 10.52% 9.15% 9.90% 10.06% 10.69% 9.75% -
ROE 8.90% 9.03% 7.90% 7.22% 7.17% 7.55% 7.64% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 110.19 112.77 110.03 100.05 96.54 95.34 104.59 3.54%
EPS 11.94 11.87 10.07 9.91 9.71 10.19 10.19 11.15%
DPS 1.92 1.91 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3423 1.3145 1.2742 1.3726 1.3543 1.3495 1.3338 0.42%
Adjusted Per Share Value based on latest NOSH - 106,562
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 74.49 76.45 71.40 63.68 59.79 57.97 62.55 12.36%
EPS 8.07 8.05 6.54 6.31 6.01 6.20 6.10 20.53%
DPS 1.30 1.30 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.9075 0.8912 0.8268 0.8736 0.8388 0.8205 0.7977 8.98%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.86 1.10 1.02 0.99 2.33 1.88 1.68 -
P/RPS 0.78 0.98 0.93 0.99 2.41 1.97 1.61 -38.34%
P/EPS 7.20 9.27 10.13 9.99 23.99 18.45 16.48 -42.45%
EY 13.89 10.79 9.87 10.01 4.17 5.42 6.07 73.73%
DY 2.23 1.74 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 0.80 0.72 1.72 1.39 1.26 -36.36%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 26/04/05 24/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.81 1.08 1.05 1.01 1.58 2.43 1.91 -
P/RPS 0.74 0.96 0.95 1.01 1.64 2.55 1.83 -45.34%
P/EPS 6.78 9.10 10.42 10.19 16.27 23.85 18.74 -49.25%
EY 14.74 10.99 9.59 9.81 6.15 4.19 5.34 96.89%
DY 2.37 1.77 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 0.82 0.74 1.17 1.80 1.43 -43.98%

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