[MMCCORP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,876,701 1,797,042 1,698,056 1,378,475 1,292,588 1,224,948 954,668 56.86%
PBT 573,554 703,606 1,069,900 458,910 491,389 538,260 662,452 -9.15%
Tax -53,036 -51,778 -117,732 -168,105 -168,801 -153,280 -117,336 -41.07%
NP 520,518 651,828 952,168 290,805 322,588 384,980 545,116 -3.02%
-
NP to SH 440,602 572,974 952,168 290,805 322,588 384,980 545,116 -13.21%
-
Tax Rate 9.25% 7.36% 11.00% 36.63% 34.35% 28.48% 17.71% -
Total Cost 1,356,182 1,145,214 745,888 1,087,670 970,000 839,968 409,552 122.00%
-
Net Worth 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 855,967 31.79%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 56,335 75,090 - - -
Div Payout % - - - 19.37% 23.28% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 855,967 31.79%
NOSH 1,126,668 1,126,570 1,126,474 1,126,714 1,126,354 1,126,331 1,126,272 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 27.74% 36.27% 56.07% 21.10% 24.96% 31.43% 57.10% -
ROE 34.01% 46.24% 77.55% 29.67% 34.51% 43.82% 63.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 166.57 159.51 150.74 122.34 114.76 108.76 84.76 56.82%
EPS 39.11 50.86 84.52 25.81 28.64 34.18 48.40 -13.23%
DPS 0.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.15 1.10 1.09 0.87 0.83 0.78 0.76 31.76%
Adjusted Per Share Value based on latest NOSH - 1,125,898
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.63 59.01 55.76 45.27 42.45 40.23 31.35 56.86%
EPS 14.47 18.82 31.27 9.55 10.59 12.64 17.90 -13.21%
DPS 0.00 0.00 0.00 1.85 2.47 0.00 0.00 -
NAPS 0.4255 0.407 0.4032 0.3219 0.307 0.2885 0.2811 31.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.20 1.93 1.99 2.03 1.95 1.90 2.21 -
P/RPS 1.32 1.21 1.32 1.66 1.70 1.75 2.61 -36.49%
P/EPS 5.63 3.79 2.35 7.87 6.81 5.56 4.57 14.90%
EY 17.78 26.35 42.48 12.71 14.69 17.99 21.90 -12.96%
DY 0.00 0.00 0.00 2.46 3.42 0.00 0.00 -
P/NAPS 1.91 1.75 1.83 2.33 2.35 2.44 2.91 -24.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 26/08/04 26/05/04 -
Price 2.04 2.18 1.99 2.04 2.14 1.87 2.00 -
P/RPS 1.22 1.37 1.32 1.67 1.86 1.72 2.36 -35.56%
P/EPS 5.22 4.29 2.35 7.90 7.47 5.47 4.13 16.88%
EY 19.17 23.33 42.48 12.65 13.38 18.28 24.20 -14.37%
DY 0.00 0.00 0.00 2.45 3.12 0.00 0.00 -
P/NAPS 1.77 1.98 1.83 2.34 2.58 2.40 2.63 -23.18%

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