[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.05%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,348,150 9,297,340 9,336,809 9,233,222 9,002,246 8,613,680 8,563,623 6.02%
PBT 2,655,702 724,312 998,581 830,960 809,486 843,416 555,722 183.98%
Tax -248,566 -262,636 -169,308 -216,981 -227,378 -348,100 21,670 -
NP 2,407,136 461,676 829,273 613,978 582,108 495,316 577,392 159.25%
-
NP to SH 1,562,854 116,892 332,572 187,741 150,130 72,100 243,861 245.41%
-
Tax Rate 9.36% 36.26% 16.95% 26.11% 28.09% 41.27% -3.90% -
Total Cost 6,941,014 8,835,664 8,507,536 8,619,244 8,420,138 8,118,364 7,986,231 -8.93%
-
Net Worth 7,003,729 6,242,454 6,275,401 6,089,003 6,087,493 6,105,106 5,967,188 11.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 121,852 - - - 106,556 -
Div Payout % - - 36.64% - - - 43.70% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 7,003,729 6,242,454 6,275,401 6,089,003 6,087,493 6,105,106 5,967,188 11.27%
NOSH 3,045,100 3,045,100 3,046,311 3,044,501 3,043,746 3,052,553 3,044,483 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.75% 4.97% 8.88% 6.65% 6.47% 5.75% 6.74% -
ROE 22.31% 1.87% 5.30% 3.08% 2.47% 1.18% 4.09% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 306.99 305.32 306.50 303.28 295.76 282.18 281.28 6.00%
EPS 51.32 3.84 10.92 6.16 4.94 2.36 8.01 245.35%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 2.30 2.05 2.06 2.00 2.00 2.00 1.96 11.26%
Adjusted Per Share Value based on latest NOSH - 3,045,529
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 306.99 305.32 306.62 303.22 295.63 282.87 281.23 6.02%
EPS 51.32 3.84 10.92 6.17 4.93 2.37 8.01 245.35%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 2.30 2.05 2.0608 1.9996 1.9991 2.0049 1.9596 11.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.60 2.81 2.77 2.58 2.82 2.77 2.78 -
P/RPS 0.85 0.92 0.90 0.85 0.95 0.98 0.99 -9.67%
P/EPS 5.07 73.20 25.37 41.84 57.17 117.28 34.71 -72.29%
EY 19.74 1.37 3.94 2.39 1.75 0.85 2.88 261.25%
DY 0.00 0.00 1.44 0.00 0.00 0.00 1.26 -
P/NAPS 1.13 1.37 1.34 1.29 1.41 1.39 1.42 -14.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 30/11/11 23/08/11 31/05/11 22/02/11 -
Price 2.46 2.70 2.74 2.53 2.68 2.79 2.81 -
P/RPS 0.80 0.88 0.89 0.83 0.91 0.99 1.00 -13.83%
P/EPS 4.79 70.34 25.10 41.03 54.33 118.12 35.08 -73.51%
EY 20.86 1.42 3.98 2.44 1.84 0.85 2.85 277.43%
DY 0.00 0.00 1.46 0.00 0.00 0.00 1.25 -
P/NAPS 1.07 1.32 1.33 1.27 1.34 1.40 1.43 -17.59%

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