[MMM] QoQ TTM 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- 23.09%
YoY- 29.84%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 127,003 124,366 124,722 127,997 119,544 106,612 100,107 17.14%
PBT 5,678 10,791 13,650 13,590 11,036 10,434 9,947 -31.11%
Tax -74 -165 -133 -120 -93 125 123 -
NP 5,604 10,626 13,517 13,470 10,943 10,559 10,070 -32.27%
-
NP to SH 5,604 10,626 13,517 13,470 10,943 10,559 10,070 -32.27%
-
Tax Rate 1.30% 1.53% 0.97% 0.88% 0.84% -1.20% -1.24% -
Total Cost 121,399 113,740 111,205 114,527 108,601 96,053 90,037 21.98%
-
Net Worth 194,202 11,632 151,934 149,205 138,435 146,267 140,440 24.04%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 315 2,488 2,172 2,172 2,172 - - -
Div Payout % 5.64% 23.42% 16.08% 16.13% 19.86% - - -
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 194,202 11,632 151,934 149,205 138,435 146,267 140,440 24.04%
NOSH 176,692 10,532 113,189 113,507 108,645 106,562 103,700 42.51%
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% 8.54% 10.84% 10.52% 9.15% 9.90% 10.06% -
ROE 2.89% 91.35% 8.90% 9.03% 7.90% 7.22% 7.17% -
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 71.88 1,180.78 110.19 112.77 110.03 100.05 96.54 -17.80%
EPS 3.17 100.89 11.94 11.87 10.07 9.91 9.71 -52.49%
DPS 0.18 23.63 1.92 1.91 2.00 0.00 0.00 -
NAPS 1.0991 1.1044 1.3423 1.3145 1.2742 1.3726 1.3543 -12.96%
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 74.28 74.49 76.45 71.40 63.68 59.79 17.14%
EPS 3.35 6.35 8.07 8.05 6.54 6.31 6.01 -32.19%
DPS 0.19 1.49 1.30 1.30 1.30 0.00 0.00 -
NAPS 1.1599 0.0695 0.9075 0.8912 0.8268 0.8736 0.8388 24.04%
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 0.75 0.05 0.78 0.98 0.93 0.99 2.41 -53.97%
P/EPS 17.03 0.54 7.20 9.27 10.13 9.99 23.99 -20.37%
EY 5.87 186.83 13.89 10.79 9.87 10.01 4.17 25.52%
DY 0.33 43.76 2.23 1.74 1.96 0.00 0.00 -
P/NAPS 0.49 0.49 0.64 0.84 0.80 0.72 1.72 -56.60%
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 0.71 0.05 0.74 0.96 0.95 1.01 1.64 -42.68%
P/EPS 16.08 0.58 6.78 9.10 10.42 10.19 16.27 -0.77%
EY 6.22 171.00 14.74 10.99 9.59 9.81 6.15 0.75%
DY 0.35 40.05 2.37 1.77 1.90 0.00 0.00 -
P/NAPS 0.46 0.53 0.60 0.82 0.82 0.74 1.17 -46.24%

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