[MMCCORP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 120.58%
YoY- -37.26%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 3,034,712 2,839,060 2,730,245 2,595,200 2,032,024 1,929,127 1,876,701 37.80%
PBT 550,668 581,340 609,437 567,102 310,116 534,927 573,554 -2.68%
Tax -13,928 -12,677 -76,010 -86,448 -57,364 -53,724 -53,036 -59.02%
NP 536,740 568,663 533,426 480,654 252,752 481,203 520,518 2.06%
-
NP to SH 367,672 390,024 411,474 359,502 162,984 380,888 440,602 -11.37%
-
Tax Rate 2.53% 2.18% 12.47% 15.24% 18.50% 10.04% 9.25% -
Total Cost 2,497,972 2,270,397 2,196,818 2,114,546 1,779,272 1,447,924 1,356,182 50.31%
-
Net Worth 4,230,662 4,140,769 4,065,012 3,926,820 3,861,747 3,016,691 1,295,669 120.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 137,010 - - - 73,577 - -
Div Payout % - 35.13% - - - 19.32% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 4,230,662 4,140,769 4,065,012 3,926,820 3,861,747 3,016,691 1,295,669 120.25%
NOSH 1,521,821 1,522,341 1,522,476 1,522,023 1,520,373 1,226,297 1,126,668 22.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.69% 20.03% 19.54% 18.52% 12.44% 24.94% 27.74% -
ROE 8.69% 9.42% 10.12% 9.16% 4.22% 12.63% 34.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 199.41 186.49 179.33 170.51 133.65 157.31 166.57 12.75%
EPS 24.16 25.62 27.03 23.62 10.72 31.06 39.11 -27.48%
DPS 0.00 9.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.78 2.72 2.67 2.58 2.54 2.46 1.15 80.21%
Adjusted Per Share Value based on latest NOSH - 1,522,508
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 99.66 93.23 89.66 85.23 66.73 63.35 61.63 37.80%
EPS 12.07 12.81 13.51 11.81 5.35 12.51 14.47 -11.39%
DPS 0.00 4.50 0.00 0.00 0.00 2.42 0.00 -
NAPS 1.3893 1.3598 1.3349 1.2896 1.2682 0.9907 0.4255 120.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.00 4.04 3.04 3.20 2.38 1.99 2.20 -
P/RPS 3.01 2.17 1.70 1.88 1.78 1.26 1.32 73.33%
P/EPS 24.83 15.77 11.25 13.55 22.20 6.41 5.63 169.17%
EY 4.03 6.34 8.89 7.38 4.50 15.61 17.78 -62.85%
DY 0.00 2.23 0.00 0.00 0.00 3.02 0.00 -
P/NAPS 2.16 1.49 1.14 1.24 0.94 0.81 1.91 8.55%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 27/02/07 28/11/06 24/08/06 29/05/06 27/02/06 24/11/05 -
Price 8.40 5.60 3.86 3.20 3.48 2.17 2.04 -
P/RPS 4.21 3.00 2.15 1.88 2.60 1.38 1.22 128.52%
P/EPS 34.77 21.86 14.28 13.55 32.46 6.99 5.22 254.42%
EY 2.88 4.58 7.00 7.38 3.08 14.31 19.17 -71.77%
DY 0.00 1.61 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 3.02 2.06 1.45 1.24 1.37 0.88 1.77 42.83%

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