[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 14.46%
YoY- -6.61%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,251,478 3,034,712 2,839,060 2,730,245 2,595,200 2,032,024 1,929,127 69.59%
PBT 818,492 550,668 581,340 609,437 567,102 310,116 534,927 32.88%
Tax -84,220 -13,928 -12,677 -76,010 -86,448 -57,364 -53,724 35.05%
NP 734,272 536,740 568,663 533,426 480,654 252,752 481,203 32.64%
-
NP to SH 507,718 367,672 390,024 411,474 359,502 162,984 380,888 21.18%
-
Tax Rate 10.29% 2.53% 2.18% 12.47% 15.24% 18.50% 10.04% -
Total Cost 3,517,206 2,497,972 2,270,397 2,196,818 2,114,546 1,779,272 1,447,924 80.99%
-
Net Worth 5,147,231 4,230,662 4,140,769 4,065,012 3,926,820 3,861,747 3,016,691 42.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 137,010 - - - 73,577 -
Div Payout % - - 35.13% - - - 19.32% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,147,231 4,230,662 4,140,769 4,065,012 3,926,820 3,861,747 3,016,691 42.92%
NOSH 1,522,849 1,521,821 1,522,341 1,522,476 1,522,023 1,520,373 1,226,297 15.57%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.27% 17.69% 20.03% 19.54% 18.52% 12.44% 24.94% -
ROE 9.86% 8.69% 9.42% 10.12% 9.16% 4.22% 12.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 279.18 199.41 186.49 179.33 170.51 133.65 157.31 46.73%
EPS 33.34 24.16 25.62 27.03 23.62 10.72 31.06 4.84%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 6.00 -
NAPS 3.38 2.78 2.72 2.67 2.58 2.54 2.46 23.66%
Adjusted Per Share Value based on latest NOSH - 1,523,108
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 139.62 99.66 93.23 89.66 85.23 66.73 63.35 69.60%
EPS 16.67 12.07 12.81 13.51 11.81 5.35 12.51 21.15%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 2.42 -
NAPS 1.6903 1.3893 1.3598 1.3349 1.2896 1.2682 0.9907 42.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 7.80 6.00 4.04 3.04 3.20 2.38 1.99 -
P/RPS 2.79 3.01 2.17 1.70 1.88 1.78 1.26 70.13%
P/EPS 23.40 24.83 15.77 11.25 13.55 22.20 6.41 137.64%
EY 4.27 4.03 6.34 8.89 7.38 4.50 15.61 -57.96%
DY 0.00 0.00 2.23 0.00 0.00 0.00 3.02 -
P/NAPS 2.31 2.16 1.49 1.14 1.24 0.94 0.81 101.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 27/02/07 28/11/06 24/08/06 29/05/06 27/02/06 -
Price 7.35 8.40 5.60 3.86 3.20 3.48 2.17 -
P/RPS 2.63 4.21 3.00 2.15 1.88 2.60 1.38 53.89%
P/EPS 22.05 34.77 21.86 14.28 13.55 32.46 6.99 115.54%
EY 4.54 2.88 4.58 7.00 7.38 3.08 14.31 -53.58%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.76 -
P/NAPS 2.17 3.02 2.06 1.45 1.24 1.37 0.88 82.82%

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