[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -23.1%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,595,200 2,032,024 1,929,127 1,876,701 1,797,042 1,698,056 1,378,475 52.64%
PBT 567,102 310,116 534,927 573,554 703,606 1,069,900 458,910 15.20%
Tax -86,448 -57,364 -53,724 -53,036 -51,778 -117,732 -168,105 -35.89%
NP 480,654 252,752 481,203 520,518 651,828 952,168 290,805 39.92%
-
NP to SH 359,502 162,984 380,888 440,602 572,974 952,168 290,805 15.23%
-
Tax Rate 15.24% 18.50% 10.04% 9.25% 7.36% 11.00% 36.63% -
Total Cost 2,114,546 1,779,272 1,447,924 1,356,182 1,145,214 745,888 1,087,670 55.95%
-
Net Worth 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 152.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 73,577 - - - 56,335 -
Div Payout % - - 19.32% - - - 19.37% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 152.87%
NOSH 1,522,023 1,520,373 1,226,297 1,126,668 1,126,570 1,126,474 1,126,714 22.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.52% 12.44% 24.94% 27.74% 36.27% 56.07% 21.10% -
ROE 9.16% 4.22% 12.63% 34.01% 46.24% 77.55% 29.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 170.51 133.65 157.31 166.57 159.51 150.74 122.34 24.84%
EPS 23.62 10.72 31.06 39.11 50.86 84.52 25.81 -5.75%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.58 2.54 2.46 1.15 1.10 1.09 0.87 106.82%
Adjusted Per Share Value based on latest NOSH - 1,127,307
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.23 66.73 63.35 61.63 59.01 55.76 45.27 52.64%
EPS 11.81 5.35 12.51 14.47 18.82 31.27 9.55 15.25%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 1.85 -
NAPS 1.2896 1.2682 0.9907 0.4255 0.407 0.4032 0.3219 152.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.20 2.38 1.99 2.20 1.93 1.99 2.03 -
P/RPS 1.88 1.78 1.26 1.32 1.21 1.32 1.66 8.67%
P/EPS 13.55 22.20 6.41 5.63 3.79 2.35 7.87 43.79%
EY 7.38 4.50 15.61 17.78 26.35 42.48 12.71 -30.46%
DY 0.00 0.00 3.02 0.00 0.00 0.00 2.46 -
P/NAPS 1.24 0.94 0.81 1.91 1.75 1.83 2.33 -34.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 3.20 3.48 2.17 2.04 2.18 1.99 2.04 -
P/RPS 1.88 2.60 1.38 1.22 1.37 1.32 1.67 8.24%
P/EPS 13.55 32.46 6.99 5.22 4.29 2.35 7.90 43.42%
EY 7.38 3.08 14.31 19.17 23.33 42.48 12.65 -30.24%
DY 0.00 0.00 2.76 0.00 0.00 0.00 2.45 -
P/NAPS 1.24 1.37 0.88 1.77 1.98 1.83 2.34 -34.59%

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