[MMCCORP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -64.85%
YoY- 62.12%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,199,212 8,775,953 9,348,150 9,297,340 9,336,809 9,233,222 9,002,246 1.44%
PBT 1,808,305 2,111,741 2,655,702 724,312 998,581 830,960 809,486 70.47%
Tax -261,514 -274,049 -248,566 -262,636 -169,308 -216,981 -227,378 9.72%
NP 1,546,791 1,837,692 2,407,136 461,676 829,273 613,978 582,108 91.27%
-
NP to SH 922,351 1,123,081 1,562,854 116,892 332,572 187,741 150,130 233.60%
-
Tax Rate 14.46% 12.98% 9.36% 36.26% 16.95% 26.11% 28.09% -
Total Cost 7,652,421 6,938,261 6,941,014 8,835,664 8,507,536 8,619,244 8,420,138 -6.14%
-
Net Worth 7,034,180 7,064,631 7,003,729 6,242,454 6,275,401 6,089,003 6,087,493 10.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 137,029 - - - 121,852 - - -
Div Payout % 14.86% - - - 36.64% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 7,034,180 7,064,631 7,003,729 6,242,454 6,275,401 6,089,003 6,087,493 10.06%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,046,311 3,044,501 3,043,746 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.81% 20.94% 25.75% 4.97% 8.88% 6.65% 6.47% -
ROE 13.11% 15.90% 22.31% 1.87% 5.30% 3.08% 2.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 302.10 288.20 306.99 305.32 306.50 303.28 295.76 1.41%
EPS 30.29 36.88 51.32 3.84 10.92 6.16 4.94 233.16%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.31 2.32 2.30 2.05 2.06 2.00 2.00 10.03%
Adjusted Per Share Value based on latest NOSH - 3,045,100
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 302.10 288.20 306.99 305.32 306.62 303.22 295.63 1.44%
EPS 30.29 36.88 51.32 3.84 10.92 6.17 4.93 233.61%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.31 2.32 2.30 2.05 2.0608 1.9996 1.9991 10.06%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.63 2.75 2.60 2.81 2.77 2.58 2.82 -
P/RPS 0.87 0.95 0.85 0.92 0.90 0.85 0.95 -5.67%
P/EPS 8.68 7.46 5.07 73.20 25.37 41.84 57.17 -71.37%
EY 11.52 13.41 19.74 1.37 3.94 2.39 1.75 249.24%
DY 1.71 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 1.14 1.19 1.13 1.37 1.34 1.29 1.41 -13.15%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 30/05/12 29/02/12 30/11/11 23/08/11 -
Price 2.51 2.69 2.46 2.70 2.74 2.53 2.68 -
P/RPS 0.83 0.93 0.80 0.88 0.89 0.83 0.91 -5.92%
P/EPS 8.29 7.29 4.79 70.34 25.10 41.03 54.33 -71.28%
EY 12.07 13.71 20.86 1.42 3.98 2.44 1.84 248.43%
DY 1.79 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 1.09 1.16 1.07 1.32 1.33 1.27 1.34 -12.80%

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