[MMM] YoY TTM Result on 31-May-2003 [#3]

Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 6.88%
YoY- 13.86%
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 108,161 124,366 106,612 105,737 71,844 37,612 35,065 20.64%
PBT -31,061 10,791 10,434 10,518 9,231 7,204 6,698 -
Tax -132 -165 125 -5 2 -6 -11 51.27%
NP -31,193 10,626 10,559 10,513 9,233 7,198 6,687 -
-
NP to SH -31,193 10,626 10,559 10,513 9,233 7,198 6,687 -
-
Tax Rate - 1.53% -1.20% 0.05% -0.02% 0.08% 0.16% -
Total Cost 139,354 113,740 96,053 95,224 62,611 30,414 28,378 30.35%
-
Net Worth 165,558 11,632 146,267 131,320 62,527 54,241 50,190 21.99%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - 2,488 - 1,239 604 1,066 2,558 -
Div Payout % - 23.42% - 11.79% 6.54% 14.82% 38.27% -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 165,558 11,632 146,267 131,320 62,527 54,241 50,190 21.99%
NOSH 174,180 10,532 106,562 100,000 30,206 30,134 31,566 32.91%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin -28.84% 8.54% 9.90% 9.94% 12.85% 19.14% 19.07% -
ROE -18.84% 91.35% 7.22% 8.01% 14.77% 13.27% 13.32% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 62.10 1,180.78 100.05 105.74 237.84 124.82 111.08 -9.23%
EPS -17.91 100.89 9.91 10.51 30.57 23.89 21.18 -
DPS 0.00 23.63 0.00 1.24 2.00 3.54 8.11 -
NAPS 0.9505 1.1044 1.3726 1.3132 2.07 1.80 1.59 -8.21%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 64.60 74.28 63.68 63.15 42.91 22.46 20.94 20.64%
EPS -18.63 6.35 6.31 6.28 5.51 4.30 3.99 -
DPS 0.00 1.49 0.00 0.74 0.36 0.64 1.53 -
NAPS 0.9888 0.0695 0.8736 0.7843 0.3735 0.324 0.2998 21.99%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 - - - -
Price 0.43 0.54 0.99 0.88 0.00 0.00 0.00 -
P/RPS 0.69 0.05 0.99 0.83 0.00 0.00 0.00 -
P/EPS -2.40 0.54 9.99 8.37 0.00 0.00 0.00 -
EY -41.65 186.83 10.01 11.95 0.00 0.00 0.00 -
DY 0.00 43.76 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.72 0.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 21/07/06 09/08/05 30/07/04 29/07/03 30/07/02 02/08/01 24/07/00 -
Price 0.38 0.59 1.01 1.18 0.00 0.00 0.00 -
P/RPS 0.61 0.05 1.01 1.12 0.00 0.00 0.00 -
P/EPS -2.12 0.58 10.19 11.22 0.00 0.00 0.00 -
EY -47.13 171.00 9.81 8.91 0.00 0.00 0.00 -
DY 0.00 40.05 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.74 0.90 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