[MMM] QoQ TTM Result on 31-May-2005 [#3]

Stock
[MMM] MALAYSIAN MERCHANT MARINE BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -21.39%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
MMM's Result
MMM's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 114,766 120,563 127,003 124,366 124,722 127,997 119,544 -2.68%
PBT -18,357 -5,080 5,678 10,791 13,650 13,590 11,036 -
Tax -117 -85 -74 -165 -133 -120 -93 16.58%
NP -18,474 -5,165 5,604 10,626 13,517 13,470 10,943 -
-
NP to SH -18,474 -5,165 5,604 10,626 13,517 13,470 10,943 -
-
Tax Rate - - 1.30% 1.53% 0.97% 0.88% 0.84% -
Total Cost 133,240 125,728 121,399 113,740 111,205 114,527 108,601 14.64%
-
Net Worth 176,676 187,023 194,202 11,632 151,934 149,205 138,435 17.71%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 315 315 315 2,488 2,172 2,172 2,172 -72.49%
Div Payout % 0.00% 0.00% 5.64% 23.42% 16.08% 16.13% 19.86% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 176,676 187,023 194,202 11,632 151,934 149,205 138,435 17.71%
NOSH 175,622 175,807 176,692 10,532 113,189 113,507 108,645 37.85%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -16.10% -4.28% 4.41% 8.54% 10.84% 10.52% 9.15% -
ROE -10.46% -2.76% 2.89% 91.35% 8.90% 9.03% 7.90% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 65.35 68.58 71.88 1,180.78 110.19 112.77 110.03 -29.41%
EPS -10.52 -2.94 3.17 100.89 11.94 11.87 10.07 -
DPS 0.18 0.18 0.18 23.63 1.92 1.91 2.00 -80.00%
NAPS 1.006 1.0638 1.0991 1.1044 1.3423 1.3145 1.2742 -14.61%
Adjusted Per Share Value based on latest NOSH - 10,532
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 68.55 72.01 75.86 74.28 74.49 76.45 71.40 -2.68%
EPS -11.03 -3.08 3.35 6.35 8.07 8.05 6.54 -
DPS 0.19 0.19 0.19 1.49 1.30 1.30 1.30 -72.35%
NAPS 1.0552 1.117 1.1599 0.0695 0.9075 0.8912 0.8268 17.71%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.46 0.46 0.54 0.54 0.86 1.10 1.02 -
P/RPS 0.70 0.67 0.75 0.05 0.78 0.98 0.93 -17.29%
P/EPS -4.37 -15.66 17.03 0.54 7.20 9.27 10.13 -
EY -22.87 -6.39 5.87 186.83 13.89 10.79 9.87 -
DY 0.39 0.39 0.33 43.76 2.23 1.74 1.96 -66.01%
P/NAPS 0.46 0.43 0.49 0.49 0.64 0.84 0.80 -30.92%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 05/04/06 27/01/06 26/10/05 09/08/05 26/04/05 24/01/05 29/10/04 -
Price 0.49 0.49 0.51 0.59 0.81 1.08 1.05 -
P/RPS 0.75 0.71 0.71 0.05 0.74 0.96 0.95 -14.61%
P/EPS -4.66 -16.68 16.08 0.58 6.78 9.10 10.42 -
EY -21.47 -6.00 6.22 171.00 14.74 10.99 9.59 -
DY 0.37 0.37 0.35 40.05 2.37 1.77 1.90 -66.50%
P/NAPS 0.49 0.46 0.46 0.53 0.60 0.82 0.82 -29.12%

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