[MMCCORP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.56%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 8,142,080 7,657,664 7,344,920 5,722,033 5,168,190 4,251,478 3,034,712 92.73%
PBT 1,196,952 1,291,522 1,358,032 1,018,042 890,500 818,492 550,668 67.56%
Tax -272,954 -290,014 -303,316 -156,999 -128,661 -84,220 -13,928 622.95%
NP 923,997 1,001,508 1,054,716 861,043 761,838 734,272 536,740 43.49%
-
NP to SH 532,121 565,986 628,284 551,522 485,665 507,718 367,672 27.86%
-
Tax Rate 22.80% 22.46% 22.33% 15.42% 14.45% 10.29% 2.53% -
Total Cost 7,218,082 6,656,156 6,290,204 4,860,990 4,406,352 3,517,206 2,497,972 102.48%
-
Net Worth 6,001,597 5,903,294 5,980,780 5,865,634 5,344,958 5,147,231 4,230,662 26.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 76,177 - - - -
Div Payout % - - - 13.81% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 6,001,597 5,903,294 5,980,780 5,865,634 5,344,958 5,147,231 4,230,662 26.17%
NOSH 3,046,496 3,042,935 3,020,596 1,523,541 1,522,780 1,522,849 1,521,821 58.63%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.35% 13.08% 14.36% 15.05% 14.74% 17.27% 17.69% -
ROE 8.87% 9.59% 10.51% 9.40% 9.09% 9.86% 8.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 267.26 251.65 243.16 375.57 339.39 279.18 199.41 21.49%
EPS 17.47 18.60 20.80 36.20 31.89 33.34 24.16 -19.39%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.97 1.94 1.98 3.85 3.51 3.38 2.78 -20.46%
Adjusted Per Share Value based on latest NOSH - 1,522,544
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 267.38 251.47 241.20 187.91 169.72 139.62 99.66 92.73%
EPS 17.47 18.59 20.63 18.11 15.95 16.67 12.07 27.86%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.9709 1.9386 1.9641 1.9263 1.7553 1.6903 1.3893 26.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.19 2.76 3.20 9.30 8.45 7.80 6.00 -
P/RPS 0.82 1.10 1.32 2.48 2.49 2.79 3.01 -57.87%
P/EPS 12.54 14.84 15.38 25.69 26.49 23.40 24.83 -36.50%
EY 7.98 6.74 6.50 3.89 3.77 4.27 4.03 57.49%
DY 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 1.11 1.42 1.62 2.42 2.41 2.31 2.16 -35.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 22/05/08 27/02/08 30/11/07 27/08/07 23/05/07 -
Price 1.38 2.00 3.62 3.76 8.65 7.35 8.40 -
P/RPS 0.52 0.79 1.49 1.00 2.55 2.63 4.21 -75.10%
P/EPS 7.90 10.75 17.40 10.39 27.12 22.05 34.77 -62.66%
EY 12.66 9.30 5.75 9.63 3.69 4.54 2.88 167.62%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 1.83 0.98 2.46 2.17 3.02 -62.16%

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