[MMM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.41%
YoY- -17.56%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,223 39,709 44,934 46,652 44,766 44,790 43,978 -13.72%
PBT 7,228 10,536 12,794 14,692 15,877 17,252 17,470 -44.38%
Tax -2,066 0 0 0 -4,170 0 0 -
NP 5,162 10,536 12,794 14,692 11,707 17,252 17,470 -55.53%
-
NP to SH 5,263 10,536 12,802 14,700 11,722 17,262 17,482 -54.98%
-
Tax Rate 28.58% 0.00% 0.00% 0.00% 26.26% 0.00% 0.00% -
Total Cost 30,061 29,173 32,140 31,960 33,059 27,538 26,508 8.72%
-
Net Worth 86,263 73,157 85,913 83,719 38,303 76,990 70,971 13.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,263 73,157 85,913 83,719 38,303 76,990 70,971 13.85%
NOSH 630,121 509,806 500,078 503,424 240,901 238,434 231,856 94.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.66% 26.53% 28.47% 31.49% 26.15% 38.52% 39.72% -
ROE 6.10% 14.40% 14.90% 17.56% 30.60% 22.42% 24.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.59 7.79 8.99 9.27 18.58 18.79 18.97 -55.61%
EPS 0.84 2.07 2.56 2.92 2.38 7.24 7.54 -76.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1369 0.1435 0.1718 0.1663 0.159 0.3229 0.3061 -41.43%
Adjusted Per Share Value based on latest NOSH - 503,424
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.55 13.02 14.73 15.30 14.68 14.69 14.42 -13.71%
EPS 1.73 3.45 4.20 4.82 3.84 5.66 5.73 -54.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2828 0.2399 0.2817 0.2745 0.1256 0.2524 0.2327 13.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.10 0.155 0.135 0.14 0.14 0.14 -
P/RPS 1.52 1.28 1.73 1.46 0.75 0.75 0.74 61.37%
P/EPS 10.18 4.84 6.05 4.62 2.88 1.93 1.86 209.60%
EY 9.83 20.67 16.52 21.63 34.76 51.71 53.86 -67.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.90 0.81 0.88 0.43 0.46 21.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 29/08/13 24/04/13 27/03/13 22/11/12 05/10/12 -
Price 0.105 0.10 0.115 0.135 0.135 0.14 0.14 -
P/RPS 1.88 1.28 1.28 1.46 0.73 0.75 0.74 85.87%
P/EPS 12.57 4.84 4.49 4.62 2.77 1.93 1.86 256.20%
EY 7.95 20.67 22.26 21.63 36.04 51.71 53.86 -71.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.67 0.81 0.85 0.43 0.46 40.84%

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