[MMCCORP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.35%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,297,600 508,006 1,929,127 1,407,526 898,521 424,514 1,378,475 -3.96%
PBT 283,551 77,529 534,927 430,166 351,803 267,475 458,910 -27.51%
Tax -43,224 -14,341 -53,724 -39,777 -25,889 -29,433 -168,105 -59.66%
NP 240,327 63,188 481,203 390,389 325,914 238,042 290,805 -11.96%
-
NP to SH 179,751 40,746 380,888 330,452 286,487 238,042 290,805 -27.50%
-
Tax Rate 15.24% 18.50% 10.04% 9.25% 7.36% 11.00% 36.63% -
Total Cost 1,057,273 444,818 1,447,924 1,017,137 572,607 186,472 1,087,670 -1.87%
-
Net Worth 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 152.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 73,577 - - - 56,335 -
Div Payout % - - 19.32% - - - 19.37% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 980,241 152.87%
NOSH 1,522,023 1,520,373 1,226,297 1,126,668 1,126,570 1,126,474 1,126,714 22.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.52% 12.44% 24.94% 27.74% 36.27% 56.07% 21.10% -
ROE 4.58% 1.06% 12.63% 25.50% 23.12% 19.39% 29.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.25 33.41 157.31 124.93 79.76 37.69 122.34 -21.45%
EPS 11.81 2.68 31.06 29.33 25.43 21.13 25.81 -40.70%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.58 2.54 2.46 1.15 1.10 1.09 0.87 106.82%
Adjusted Per Share Value based on latest NOSH - 1,127,307
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.61 16.68 63.35 46.22 29.51 13.94 45.27 -3.96%
EPS 5.90 1.34 12.51 10.85 9.41 7.82 9.55 -27.52%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 1.85 -
NAPS 1.2896 1.2682 0.9907 0.4255 0.407 0.4032 0.3219 152.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.20 2.38 1.99 2.20 1.93 1.99 2.03 -
P/RPS 3.75 7.12 1.26 1.76 2.42 5.28 1.66 72.42%
P/EPS 27.10 88.81 6.41 7.50 7.59 9.42 7.87 128.54%
EY 3.69 1.13 15.61 13.33 13.18 10.62 12.71 -56.25%
DY 0.00 0.00 3.02 0.00 0.00 0.00 2.46 -
P/NAPS 1.24 0.94 0.81 1.91 1.75 1.83 2.33 -34.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 3.20 3.48 2.17 2.04 2.18 1.99 2.04 -
P/RPS 3.75 10.42 1.38 1.63 2.73 5.28 1.67 71.73%
P/EPS 27.10 129.85 6.99 6.96 8.57 9.42 7.90 127.96%
EY 3.69 0.77 14.31 14.38 11.67 10.62 12.65 -56.11%
DY 0.00 0.00 2.76 0.00 0.00 0.00 2.45 -
P/NAPS 1.24 1.37 0.88 1.77 1.98 1.83 2.34 -34.59%

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