[MMCCORP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.35%
YoY- 48.83%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 508,006 1,929,127 1,407,526 898,521 424,514 1,378,475 969,441 -35.02%
PBT 77,529 534,927 430,166 351,803 267,475 458,910 368,542 -64.66%
Tax -14,341 -53,724 -39,777 -25,889 -29,433 -168,105 -126,601 -76.61%
NP 63,188 481,203 390,389 325,914 238,042 290,805 241,941 -59.17%
-
NP to SH 40,746 380,888 330,452 286,487 238,042 290,805 241,941 -69.53%
-
Tax Rate 18.50% 10.04% 9.25% 7.36% 11.00% 36.63% 34.35% -
Total Cost 444,818 1,447,924 1,017,137 572,607 186,472 1,087,670 727,500 -27.98%
-
Net Worth 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 157.66%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 73,577 - - - 56,335 56,317 -
Div Payout % - 19.32% - - - 19.37% 23.28% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 157.66%
NOSH 1,520,373 1,226,297 1,126,668 1,126,570 1,126,474 1,126,714 1,126,354 22.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.44% 24.94% 27.74% 36.27% 56.07% 21.10% 24.96% -
ROE 1.06% 12.63% 25.50% 23.12% 19.39% 29.67% 25.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.41 157.31 124.93 79.76 37.69 122.34 86.07 -46.81%
EPS 2.68 31.06 29.33 25.43 21.13 25.81 21.48 -75.06%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.54 2.46 1.15 1.10 1.09 0.87 0.83 110.92%
Adjusted Per Share Value based on latest NOSH - 1,126,627
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.68 63.35 46.22 29.51 13.94 45.27 31.84 -35.04%
EPS 1.34 12.51 10.85 9.41 7.82 9.55 7.95 -69.51%
DPS 0.00 2.42 0.00 0.00 0.00 1.85 1.85 -
NAPS 1.2682 0.9907 0.4255 0.407 0.4032 0.3219 0.307 157.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.38 1.99 2.20 1.93 1.99 2.03 1.95 -
P/RPS 7.12 1.26 1.76 2.42 5.28 1.66 2.27 114.42%
P/EPS 88.81 6.41 7.50 7.59 9.42 7.87 9.08 357.98%
EY 1.13 15.61 13.33 13.18 10.62 12.71 11.02 -78.12%
DY 0.00 3.02 0.00 0.00 0.00 2.46 2.56 -
P/NAPS 0.94 0.81 1.91 1.75 1.83 2.33 2.35 -45.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 -
Price 3.48 2.17 2.04 2.18 1.99 2.04 2.14 -
P/RPS 10.42 1.38 1.63 2.73 5.28 1.67 2.49 159.91%
P/EPS 129.85 6.99 6.96 8.57 9.42 7.90 9.96 454.79%
EY 0.77 14.31 14.38 11.67 10.62 12.65 10.04 -81.97%
DY 0.00 2.76 0.00 0.00 0.00 2.45 2.34 -
P/NAPS 1.37 0.88 1.77 1.98 1.83 2.34 2.58 -34.45%

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