[MMCCORP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -39.82%
YoY- 48.83%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,032,024 1,929,127 1,876,701 1,797,042 1,698,056 1,378,475 1,292,588 35.23%
PBT 310,116 534,927 573,554 703,606 1,069,900 458,910 491,389 -26.44%
Tax -57,364 -53,724 -53,036 -51,778 -117,732 -168,105 -168,801 -51.33%
NP 252,752 481,203 520,518 651,828 952,168 290,805 322,588 -15.02%
-
NP to SH 162,984 380,888 440,602 572,974 952,168 290,805 322,588 -36.59%
-
Tax Rate 18.50% 10.04% 9.25% 7.36% 11.00% 36.63% 34.35% -
Total Cost 1,779,272 1,447,924 1,356,182 1,145,214 745,888 1,087,670 970,000 49.90%
-
Net Worth 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 157.66%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 73,577 - - - 56,335 75,090 -
Div Payout % - 19.32% - - - 19.37% 23.28% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 157.66%
NOSH 1,520,373 1,226,297 1,126,668 1,126,570 1,126,474 1,126,714 1,126,354 22.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.44% 24.94% 27.74% 36.27% 56.07% 21.10% 24.96% -
ROE 4.22% 12.63% 34.01% 46.24% 77.55% 29.67% 34.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 133.65 157.31 166.57 159.51 150.74 122.34 114.76 10.70%
EPS 10.72 31.06 39.11 50.86 84.52 25.81 28.64 -48.09%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 2.54 2.46 1.15 1.10 1.09 0.87 0.83 110.92%
Adjusted Per Share Value based on latest NOSH - 1,126,627
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.73 63.35 61.63 59.01 55.76 45.27 42.45 35.23%
EPS 5.35 12.51 14.47 18.82 31.27 9.55 10.59 -36.59%
DPS 0.00 2.42 0.00 0.00 0.00 1.85 2.47 -
NAPS 1.2682 0.9907 0.4255 0.407 0.4032 0.3219 0.307 157.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.38 1.99 2.20 1.93 1.99 2.03 1.95 -
P/RPS 1.78 1.26 1.32 1.21 1.32 1.66 1.70 3.11%
P/EPS 22.20 6.41 5.63 3.79 2.35 7.87 6.81 120.01%
EY 4.50 15.61 17.78 26.35 42.48 12.71 14.69 -54.59%
DY 0.00 3.02 0.00 0.00 0.00 2.46 3.42 -
P/NAPS 0.94 0.81 1.91 1.75 1.83 2.33 2.35 -45.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 -
Price 3.48 2.17 2.04 2.18 1.99 2.04 2.14 -
P/RPS 2.60 1.38 1.22 1.37 1.32 1.67 1.86 25.04%
P/EPS 32.46 6.99 5.22 4.29 2.35 7.90 7.47 166.52%
EY 3.08 14.31 19.17 23.33 42.48 12.65 13.38 -62.47%
DY 0.00 2.76 0.00 0.00 0.00 2.45 3.12 -
P/NAPS 1.37 0.88 1.77 1.98 1.83 2.34 2.58 -34.45%

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