[MMM] YoY 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
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 124,722 100,107 108,277 54,359 36,961 25,898 36.91%
PBT 13,650 9,947 9,841 10,253 6,195 4,782 23.32%
Tax -133 123 -5 0 -26 11 -
NP 13,517 10,070 9,836 10,253 6,169 4,793 23.02%
-
NP to SH 13,517 10,070 9,836 10,253 6,169 4,793 23.02%
-
Tax Rate 0.97% -1.24% 0.05% 0.00% 0.42% -0.23% -
Total Cost 111,205 90,037 98,441 44,106 30,792 21,105 39.40%
-
Net Worth 151,934 140,440 128,551 57,447 50,099 46,054 26.94%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 2,172 - 1,843 - 1,066 556 31.30%
Div Payout % 16.08% - 18.74% - 17.29% 11.62% -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 151,934 140,440 128,551 57,447 50,099 46,054 26.94%
NOSH 113,189 103,700 99,853 29,920 30,000 30,499 29.96%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 10.84% 10.06% 9.08% 18.86% 16.69% 18.51% -
ROE 8.90% 7.17% 7.65% 17.85% 12.31% 10.41% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 110.19 96.54 108.44 181.68 123.20 84.91 5.34%
EPS 11.94 9.71 9.85 34.27 20.56 15.71 -5.33%
DPS 1.92 0.00 1.85 0.00 3.55 1.83 0.96%
NAPS 1.3423 1.3543 1.2874 1.92 1.67 1.51 -2.32%
Adjusted Per Share Value based on latest NOSH - 29,920
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 74.49 59.79 64.67 32.47 22.08 15.47 36.91%
EPS 8.07 6.01 5.87 6.12 3.68 2.86 23.04%
DPS 1.30 0.00 1.10 0.00 0.64 0.33 31.52%
NAPS 0.9075 0.8388 0.7678 0.3431 0.2992 0.2751 26.94%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/05 27/02/04 28/02/03 - - - -
Price 0.86 2.33 0.78 0.00 0.00 0.00 -
P/RPS 0.78 2.41 0.72 0.00 0.00 0.00 -
P/EPS 7.20 23.99 7.92 0.00 0.00 0.00 -
EY 13.89 4.17 12.63 0.00 0.00 0.00 -
DY 2.23 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 0.64 1.72 0.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/05 30/04/04 07/08/03 19/03/02 21/05/01 - -
Price 0.81 1.58 1.12 0.00 0.00 0.00 -
P/RPS 0.74 1.64 1.03 0.00 0.00 0.00 -
P/EPS 6.78 16.27 11.37 0.00 0.00 0.00 -
EY 14.74 6.15 8.80 0.00 0.00 0.00 -
DY 2.37 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.60 1.17 0.87 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