[MMM] QoQ Annualized Quarter 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- 6.42%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 122,410 135,244 119,544 116,393 112,054 101,432 104,723 10.97%
PBT 15,442 18,252 11,036 10,898 10,214 8,036 10,124 32.53%
Tax 0 0 -93 56 80 108 83 -
NP 15,442 18,252 10,943 10,954 10,294 8,144 10,207 31.81%
-
NP to SH 15,442 18,252 10,943 10,954 10,294 8,144 10,207 31.81%
-
Tax Rate 0.00% 0.00% 0.84% -0.51% -0.78% -1.34% -0.82% -
Total Cost 106,968 116,992 108,601 105,438 101,760 93,288 94,516 8.60%
-
Net Worth 152,186 149,205 138,191 146,458 139,691 137,379 133,458 9.15%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - 2,169 - - - - -
Div Payout % - - 19.82% - - - - -
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 152,186 149,205 138,191 146,458 139,691 137,379 133,458 9.15%
NOSH 113,377 113,507 108,453 106,701 103,146 101,800 100,058 8.69%
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 12.61% 13.50% 9.15% 9.41% 9.19% 8.03% 9.75% -
ROE 10.15% 12.23% 7.92% 7.48% 7.37% 5.93% 7.65% -
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 107.97 119.15 110.23 109.08 108.64 99.64 104.66 2.09%
EPS 13.62 16.08 10.09 10.27 9.98 8.00 10.20 21.28%
DPS 0.00 0.00 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 73.11 80.78 71.40 69.52 66.93 60.58 62.55 10.97%
EPS 9.22 10.90 6.54 6.54 6.15 4.86 6.10 31.73%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.909 0.8912 0.8254 0.8748 0.8343 0.8205 0.7971 9.16%
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 0.80 0.92 0.93 0.91 2.14 1.89 1.61 -37.29%
P/EPS 6.31 6.84 10.11 9.64 23.35 23.50 16.47 -47.28%
EY 15.84 14.62 9.89 10.37 4.28 4.26 6.07 89.65%
DY 0.00 0.00 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 0.75 0.91 0.95 0.93 1.45 2.44 1.82 -44.65%
P/EPS 5.95 6.72 10.41 9.84 15.83 30.38 18.72 -53.45%
EY 16.81 14.89 9.61 10.17 6.32 3.29 5.34 114.94%
DY 0.00 0.00 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