[MMM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MMM] MMM GROUP BERHAD
Announcement Date
05-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.02%
YoY- 84.92%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,766 42,198 39,022 37,405 36,548 34,922 32,895 22.68%
PBT 15,909 16,437 15,634 15,544 15,240 13,916 12,602 16.72%
Tax -4,170 0 0 0 0 -2 -2 15847.01%
NP 11,739 16,437 15,634 15,544 15,240 13,914 12,600 -4.58%
-
NP to SH 11,754 16,445 15,642 15,550 15,242 13,914 12,600 -4.50%
-
Tax Rate 26.21% 0.00% 0.00% 0.00% 0.00% 0.01% 0.02% -
Total Cost 33,027 25,761 23,388 21,861 21,308 21,008 20,295 38.14%
-
Net Worth 41,193 80,840 72,432 63,776 59,900 55,990 52,524 -14.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,193 80,840 72,432 63,776 59,900 55,990 52,524 -14.89%
NOSH 258,913 250,357 236,629 227,448 228,627 228,255 227,771 8.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.22% 38.95% 40.06% 41.56% 41.70% 39.84% 38.30% -
ROE 28.53% 20.34% 21.60% 24.38% 25.45% 24.85% 23.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.29 16.86 16.49 16.45 15.99 15.30 14.44 12.69%
EPS 4.54 6.57 6.61 6.84 6.67 6.10 5.53 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.3229 0.3061 0.2804 0.262 0.2453 0.2306 -21.83%
Adjusted Per Share Value based on latest NOSH - 227,448
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.38 13.56 12.54 12.02 11.74 11.22 10.57 22.66%
EPS 3.78 5.28 5.02 5.00 4.90 4.47 4.05 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1323 0.2597 0.2327 0.2049 0.1924 0.1799 0.1687 -14.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.14 0.14 0.14 0.24 0.30 -
P/RPS 0.81 0.83 0.85 0.85 0.88 1.57 2.08 -46.52%
P/EPS 3.08 2.13 2.12 2.05 2.10 3.94 5.42 -31.27%
EY 32.43 46.92 47.22 48.83 47.62 25.40 18.44 45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.43 0.46 0.50 0.53 0.98 1.30 -22.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/03/13 22/11/12 05/10/12 05/10/12 21/02/12 21/10/11 01/08/11 -
Price 0.135 0.14 0.14 0.14 0.14 0.27 0.275 -
P/RPS 0.78 0.83 0.85 0.85 0.88 1.76 1.90 -44.61%
P/EPS 2.97 2.13 2.12 2.05 2.10 4.43 4.97 -28.94%
EY 33.63 46.92 47.22 48.83 47.62 22.58 20.12 40.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.43 0.46 0.50 0.53 1.10 1.19 -20.01%

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