[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.34%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,657,664 7,344,920 5,722,033 5,168,190 4,251,478 3,034,712 2,839,060 93.88%
PBT 1,291,522 1,358,032 1,018,042 890,500 818,492 550,668 581,340 70.34%
Tax -290,014 -303,316 -156,999 -128,661 -84,220 -13,928 -12,677 707.41%
NP 1,001,508 1,054,716 861,043 761,838 734,272 536,740 568,663 45.88%
-
NP to SH 565,986 628,284 551,522 485,665 507,718 367,672 390,024 28.20%
-
Tax Rate 22.46% 22.33% 15.42% 14.45% 10.29% 2.53% 2.18% -
Total Cost 6,656,156 6,290,204 4,860,990 4,406,352 3,517,206 2,497,972 2,270,397 104.97%
-
Net Worth 5,903,294 5,980,780 5,865,634 5,344,958 5,147,231 4,230,662 4,140,769 26.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 76,177 - - - 137,010 -
Div Payout % - - 13.81% - - - 35.13% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 5,903,294 5,980,780 5,865,634 5,344,958 5,147,231 4,230,662 4,140,769 26.69%
NOSH 3,042,935 3,020,596 1,523,541 1,522,780 1,522,849 1,521,821 1,522,341 58.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.08% 14.36% 15.05% 14.74% 17.27% 17.69% 20.03% -
ROE 9.59% 10.51% 9.40% 9.09% 9.86% 8.69% 9.42% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 251.65 243.16 375.57 339.39 279.18 199.41 186.49 22.13%
EPS 18.60 20.80 36.20 31.89 33.34 24.16 25.62 -19.23%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 9.00 -
NAPS 1.94 1.98 3.85 3.51 3.38 2.78 2.72 -20.18%
Adjusted Per Share Value based on latest NOSH - 1,522,620
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 251.47 241.20 187.91 169.72 139.62 99.66 93.23 93.88%
EPS 18.59 20.63 18.11 15.95 16.67 12.07 12.81 28.20%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 4.50 -
NAPS 1.9386 1.9641 1.9263 1.7553 1.6903 1.3893 1.3598 26.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.76 3.20 9.30 8.45 7.80 6.00 4.04 -
P/RPS 1.10 1.32 2.48 2.49 2.79 3.01 2.17 -36.45%
P/EPS 14.84 15.38 25.69 26.49 23.40 24.83 15.77 -3.97%
EY 6.74 6.50 3.89 3.77 4.27 4.03 6.34 4.16%
DY 0.00 0.00 0.54 0.00 0.00 0.00 2.23 -
P/NAPS 1.42 1.62 2.42 2.41 2.31 2.16 1.49 -3.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 22/05/08 27/02/08 30/11/07 27/08/07 23/05/07 27/02/07 -
Price 2.00 3.62 3.76 8.65 7.35 8.40 5.60 -
P/RPS 0.79 1.49 1.00 2.55 2.63 4.21 3.00 -58.94%
P/EPS 10.75 17.40 10.39 27.12 22.05 34.77 21.86 -37.72%
EY 9.30 5.75 9.63 3.69 4.54 2.88 4.58 60.42%
DY 0.00 0.00 1.33 0.00 0.00 0.00 1.61 -
P/NAPS 1.03 1.83 0.98 2.46 2.17 3.02 2.06 -37.03%

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