[MMCCORP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 227.42%
YoY- 74.67%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,929,127 1,876,701 1,797,042 1,698,056 1,378,475 1,292,588 1,224,948 35.24%
PBT 534,927 573,554 703,606 1,069,900 458,910 491,389 538,260 -0.41%
Tax -53,724 -53,036 -51,778 -117,732 -168,105 -168,801 -153,280 -50.19%
NP 481,203 520,518 651,828 952,168 290,805 322,588 384,980 15.98%
-
NP to SH 380,888 440,602 572,974 952,168 290,805 322,588 384,980 -0.70%
-
Tax Rate 10.04% 9.25% 7.36% 11.00% 36.63% 34.35% 28.48% -
Total Cost 1,447,924 1,356,182 1,145,214 745,888 1,087,670 970,000 839,968 43.62%
-
Net Worth 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 127.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 73,577 - - - 56,335 75,090 - -
Div Payout % 19.32% - - - 19.37% 23.28% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 127.09%
NOSH 1,226,297 1,126,668 1,126,570 1,126,474 1,126,714 1,126,354 1,126,331 5.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.94% 27.74% 36.27% 56.07% 21.10% 24.96% 31.43% -
ROE 12.63% 34.01% 46.24% 77.55% 29.67% 34.51% 43.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 157.31 166.57 159.51 150.74 122.34 114.76 108.76 27.81%
EPS 31.06 39.11 50.86 84.52 25.81 28.64 34.18 -6.16%
DPS 6.00 0.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 2.46 1.15 1.10 1.09 0.87 0.83 0.78 114.61%
Adjusted Per Share Value based on latest NOSH - 1,126,559
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.35 61.63 59.01 55.76 45.27 42.45 40.23 35.24%
EPS 12.51 14.47 18.82 31.27 9.55 10.59 12.64 -0.68%
DPS 2.42 0.00 0.00 0.00 1.85 2.47 0.00 -
NAPS 0.9907 0.4255 0.407 0.4032 0.3219 0.307 0.2885 127.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.99 2.20 1.93 1.99 2.03 1.95 1.90 -
P/RPS 1.26 1.32 1.21 1.32 1.66 1.70 1.75 -19.61%
P/EPS 6.41 5.63 3.79 2.35 7.87 6.81 5.56 9.91%
EY 15.61 17.78 26.35 42.48 12.71 14.69 17.99 -9.00%
DY 3.02 0.00 0.00 0.00 2.46 3.42 0.00 -
P/NAPS 0.81 1.91 1.75 1.83 2.33 2.35 2.44 -51.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 26/08/04 -
Price 2.17 2.04 2.18 1.99 2.04 2.14 1.87 -
P/RPS 1.38 1.22 1.37 1.32 1.67 1.86 1.72 -13.62%
P/EPS 6.99 5.22 4.29 2.35 7.90 7.47 5.47 17.70%
EY 14.31 19.17 23.33 42.48 12.65 13.38 18.28 -15.02%
DY 2.76 0.00 0.00 0.00 2.45 3.12 0.00 -
P/NAPS 0.88 1.77 1.98 1.83 2.34 2.58 2.40 -48.67%

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