[MMCCORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 71.69%
YoY- -6.61%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,125,739 758,678 2,839,060 2,047,684 1,297,600 508,006 1,929,127 6.70%
PBT 409,246 137,667 581,340 457,078 283,551 77,529 534,927 -16.39%
Tax -42,110 -3,482 -12,677 -57,008 -43,224 -14,341 -53,724 -15.02%
NP 367,136 134,185 568,663 400,070 240,327 63,188 481,203 -16.54%
-
NP to SH 253,859 91,918 390,024 308,606 179,751 40,746 380,888 -23.75%
-
Tax Rate 10.29% 2.53% 2.18% 12.47% 15.24% 18.50% 10.04% -
Total Cost 1,758,603 624,493 2,270,397 1,647,614 1,057,273 444,818 1,447,924 13.87%
-
Net Worth 5,147,231 4,230,662 4,140,769 4,065,012 3,926,820 3,861,747 3,016,691 42.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 137,010 - - - 73,577 -
Div Payout % - - 35.13% - - - 19.32% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,147,231 4,230,662 4,140,769 4,065,012 3,926,820 3,861,747 3,016,691 42.92%
NOSH 1,522,849 1,521,821 1,522,341 1,522,476 1,522,023 1,520,373 1,226,297 15.57%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.27% 17.69% 20.03% 19.54% 18.52% 12.44% 24.94% -
ROE 4.93% 2.17% 9.42% 7.59% 4.58% 1.06% 12.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 139.59 49.85 186.49 134.50 85.25 33.41 157.31 -7.67%
EPS 16.67 6.04 25.62 20.27 11.81 2.68 31.06 -34.03%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 6.00 -
NAPS 3.38 2.78 2.72 2.67 2.58 2.54 2.46 23.66%
Adjusted Per Share Value based on latest NOSH - 1,523,108
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.81 24.91 93.23 67.25 42.61 16.68 63.35 6.70%
EPS 8.34 3.02 12.81 10.13 5.90 1.34 12.51 -23.74%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 2.42 -
NAPS 1.6903 1.3893 1.3598 1.3349 1.2896 1.2682 0.9907 42.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 7.80 6.00 4.04 3.04 3.20 2.38 1.99 -
P/RPS 5.59 12.04 2.17 2.26 3.75 7.12 1.26 170.73%
P/EPS 46.79 99.34 15.77 15.00 27.10 88.81 6.41 277.66%
EY 2.14 1.01 6.34 6.67 3.69 1.13 15.61 -73.50%
DY 0.00 0.00 2.23 0.00 0.00 0.00 3.02 -
P/NAPS 2.31 2.16 1.49 1.14 1.24 0.94 0.81 101.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 27/02/07 28/11/06 24/08/06 29/05/06 27/02/06 -
Price 7.35 8.40 5.60 3.86 3.20 3.48 2.17 -
P/RPS 5.27 16.85 3.00 2.87 3.75 10.42 1.38 144.91%
P/EPS 44.09 139.07 21.86 19.04 27.10 129.85 6.99 242.53%
EY 2.27 0.72 4.58 5.25 3.69 0.77 14.31 -70.79%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.76 -
P/NAPS 2.17 3.02 2.06 1.45 1.24 1.37 0.88 82.82%

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