[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Revenue 1,797,042 1,698,056 1,378,475 1,292,588 1,224,948 954,668 1,167,598 35.66%
PBT 703,606 1,069,900 458,910 491,389 538,260 662,452 220,467 127.24%
Tax -51,778 -117,732 -168,105 -168,801 -153,280 -117,336 -104,316 -39.07%
NP 651,828 952,168 290,805 322,588 384,980 545,116 116,151 238.76%
-
NP to SH 572,974 952,168 290,805 322,588 384,980 545,116 116,151 209.23%
-
Tax Rate 7.36% 11.00% 36.63% 34.35% 28.48% 17.71% 47.32% -
Total Cost 1,145,214 745,888 1,087,670 970,000 839,968 409,552 1,051,447 6.22%
-
Net Worth 1,239,228 1,227,856 980,241 934,874 878,538 855,967 718,922 46.98%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Div - - 56,335 75,090 - - 56,165 -
Div Payout % - - 19.37% 23.28% - - 48.36% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Net Worth 1,239,228 1,227,856 980,241 934,874 878,538 855,967 718,922 46.98%
NOSH 1,126,570 1,126,474 1,126,714 1,126,354 1,126,331 1,126,272 1,123,317 0.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
NP Margin 36.27% 56.07% 21.10% 24.96% 31.43% 57.10% 9.95% -
ROE 46.24% 77.55% 29.67% 34.51% 43.82% 63.68% 16.16% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
RPS 159.51 150.74 122.34 114.76 108.76 84.76 103.94 35.38%
EPS 50.86 84.52 25.81 28.64 34.18 48.40 10.34 208.59%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 5.00 -
NAPS 1.10 1.09 0.87 0.83 0.78 0.76 0.64 46.68%
Adjusted Per Share Value based on latest NOSH - 1,126,446
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
RPS 59.01 55.76 45.27 42.45 40.23 31.35 38.34 35.66%
EPS 18.82 31.27 9.55 10.59 12.64 17.90 3.81 209.52%
DPS 0.00 0.00 1.85 2.47 0.00 0.00 1.84 -
NAPS 0.407 0.4032 0.3219 0.307 0.2885 0.2811 0.2361 46.99%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 30/01/04 -
Price 1.93 1.99 2.03 1.95 1.90 2.21 2.09 -
P/RPS 1.21 1.32 1.66 1.70 1.75 2.61 2.01 -30.16%
P/EPS 3.79 2.35 7.87 6.81 5.56 4.57 20.21 -69.39%
EY 26.35 42.48 12.71 14.69 17.99 21.90 4.95 226.34%
DY 0.00 0.00 2.46 3.42 0.00 0.00 2.39 -
P/NAPS 1.75 1.83 2.33 2.35 2.44 2.91 3.27 -35.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Date 25/08/05 26/05/05 24/02/05 26/11/04 26/08/04 26/05/04 29/03/04 -
Price 2.18 1.99 2.04 2.14 1.87 2.00 2.29 -
P/RPS 1.37 1.32 1.67 1.86 1.72 2.36 2.20 -28.46%
P/EPS 4.29 2.35 7.90 7.47 5.47 4.13 22.15 -68.68%
EY 23.33 42.48 12.65 13.38 18.28 24.20 4.52 219.29%
DY 0.00 0.00 2.45 3.12 0.00 0.00 2.18 -
P/NAPS 1.98 1.83 2.34 2.58 2.40 2.63 3.58 -34.22%

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