[MMM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.8%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,804 11,663 11,173 11,604 11,137 10,852 8,605 16.39%
PBT 2,724 3,673 2,970 4,204 4,281 4,454 3,498 -15.36%
Tax 0 0 -4,170 0 0 0 0 -
NP 2,724 3,673 -1,200 4,204 4,281 4,454 3,498 -15.36%
-
NP to SH 2,726 3,675 -1,191 4,206 4,283 4,458 3,498 -15.32%
-
Tax Rate 0.00% 0.00% 140.40% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,080 7,990 12,373 7,400 6,856 6,398 5,107 35.81%
-
Net Worth 86,727 83,719 41,193 80,840 72,432 63,776 59,900 28.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,727 83,719 41,193 80,840 72,432 63,776 59,900 28.01%
NOSH 504,814 503,424 258,913 250,357 236,629 227,448 228,627 69.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.21% 31.49% -10.74% 36.23% 38.44% 41.04% 40.65% -
ROE 3.14% 4.39% -2.89% 5.20% 5.91% 6.99% 5.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.14 2.32 4.32 4.63 4.71 4.77 3.76 -31.34%
EPS 0.54 0.73 -0.46 1.68 1.81 1.96 1.53 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.1663 0.1591 0.3229 0.3061 0.2804 0.262 -24.54%
Adjusted Per Share Value based on latest NOSH - 250,357
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.47 3.75 3.59 3.73 3.58 3.49 2.76 16.50%
EPS 0.88 1.18 -0.38 1.35 1.38 1.43 1.12 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2786 0.2689 0.1323 0.2597 0.2327 0.2049 0.1924 28.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.155 0.135 0.14 0.14 0.14 0.14 0.14 -
P/RPS 7.24 5.83 3.24 3.02 2.97 2.93 3.72 55.94%
P/EPS 28.70 18.49 -30.43 8.33 7.73 7.14 9.15 114.42%
EY 3.48 5.41 -3.29 12.00 12.93 14.00 10.93 -53.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.88 0.43 0.46 0.50 0.53 42.38%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 24/04/13 27/03/13 22/11/12 05/10/12 05/10/12 21/02/12 -
Price 0.115 0.135 0.135 0.14 0.14 0.14 0.14 -
P/RPS 5.37 5.83 3.13 3.02 2.97 2.93 3.72 27.75%
P/EPS 21.30 18.49 -29.35 8.33 7.73 7.14 9.15 75.73%
EY 4.70 5.41 -3.41 12.00 12.93 14.00 10.93 -43.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.85 0.43 0.46 0.50 0.53 16.93%

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