[MMM] QoQ Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 66.79%
YoY- 124.12%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 127,003 122,822 122,410 135,244 119,544 116,393 112,054 8.68%
PBT 5,678 10,572 15,442 18,252 11,036 10,898 10,214 -32.31%
Tax -74 -40 0 0 -93 56 80 -
NP 5,604 10,532 15,442 18,252 10,943 10,954 10,294 -33.25%
-
NP to SH 5,604 10,532 15,442 18,252 10,943 10,954 10,294 -33.25%
-
Tax Rate 1.30% 0.38% 0.00% 0.00% 0.84% -0.51% -0.78% -
Total Cost 121,399 112,290 106,968 116,992 108,601 105,438 101,760 12.44%
-
Net Worth 28,119,896 207,706 152,186 149,205 138,191 146,458 139,691 3301.73%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 7,675 7,522 - - 2,169 - - -
Div Payout % 136.96% 71.43% - - 19.82% - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 28,119,896 207,706 152,186 149,205 138,191 146,458 139,691 3301.73%
NOSH 255,844 188,071 113,377 113,507 108,453 106,701 103,146 82.93%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 4.41% 8.57% 12.61% 13.50% 9.15% 9.41% 9.19% -
ROE 0.02% 5.07% 10.15% 12.23% 7.92% 7.48% 7.37% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 49.64 65.31 107.97 119.15 110.23 109.08 108.64 -40.59%
EPS 2.19 5.60 13.62 16.08 10.09 10.27 9.98 -63.51%
DPS 3.00 4.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 109.91 1.1044 1.3423 1.3145 1.2742 1.3726 1.3543 1759.53%
Adjusted Per Share Value based on latest NOSH - 113,507
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 75.86 73.36 73.11 80.78 71.40 69.52 66.93 8.68%
EPS 3.35 6.29 9.22 10.90 6.54 6.54 6.15 -33.22%
DPS 4.58 4.49 0.00 0.00 1.30 0.00 0.00 -
NAPS 167.9516 1.2406 0.909 0.8912 0.8254 0.8748 0.8343 3301.82%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.54 0.54 0.86 1.10 1.02 0.99 2.33 -
P/RPS 1.09 0.83 0.80 0.92 0.93 0.91 2.14 -36.14%
P/EPS 24.65 9.64 6.31 6.84 10.11 9.64 23.35 3.66%
EY 4.06 10.37 15.84 14.62 9.89 10.37 4.28 -3.44%
DY 5.56 7.41 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.00 0.49 0.64 0.84 0.80 0.72 1.72 -
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 26/10/05 09/08/05 26/04/05 24/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.51 0.59 0.81 1.08 1.05 1.01 1.58 -
P/RPS 1.03 0.90 0.75 0.91 0.95 0.93 1.45 -20.33%
P/EPS 23.28 10.54 5.95 6.72 10.41 9.84 15.83 29.22%
EY 4.29 9.49 16.81 14.89 9.61 10.17 6.32 -22.70%
DY 5.88 6.78 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.00 0.53 0.60 0.82 0.82 0.74 1.17 -

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