[MMCCORP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.26%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,047,684 1,297,600 508,006 1,929,127 1,407,526 898,521 424,514 185.21%
PBT 457,078 283,551 77,529 534,927 430,166 351,803 267,475 42.88%
Tax -57,008 -43,224 -14,341 -53,724 -39,777 -25,889 -29,433 55.31%
NP 400,070 240,327 63,188 481,203 390,389 325,914 238,042 41.31%
-
NP to SH 308,606 179,751 40,746 380,888 330,452 286,487 238,042 18.87%
-
Tax Rate 12.47% 15.24% 18.50% 10.04% 9.25% 7.36% 11.00% -
Total Cost 1,647,614 1,057,273 444,818 1,447,924 1,017,137 572,607 186,472 326.82%
-
Net Worth 4,065,012 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 121.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 73,577 - - - -
Div Payout % - - - 19.32% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,065,012 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 121.96%
NOSH 1,522,476 1,522,023 1,520,373 1,226,297 1,126,668 1,126,570 1,126,474 22.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.54% 18.52% 12.44% 24.94% 27.74% 36.27% 56.07% -
ROE 7.59% 4.58% 1.06% 12.63% 25.50% 23.12% 19.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 134.50 85.25 33.41 157.31 124.93 79.76 37.69 133.34%
EPS 20.27 11.81 2.68 31.06 29.33 25.43 21.13 -2.72%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.67 2.58 2.54 2.46 1.15 1.10 1.09 81.61%
Adjusted Per Share Value based on latest NOSH - 1,523,746
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.25 42.61 16.68 63.35 46.22 29.51 13.94 185.23%
EPS 10.13 5.90 1.34 12.51 10.85 9.41 7.82 18.81%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 1.3349 1.2896 1.2682 0.9907 0.4255 0.407 0.4032 121.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.04 3.20 2.38 1.99 2.20 1.93 1.99 -
P/RPS 2.26 3.75 7.12 1.26 1.76 2.42 5.28 -43.17%
P/EPS 15.00 27.10 88.81 6.41 7.50 7.59 9.42 36.32%
EY 6.67 3.69 1.13 15.61 13.33 13.18 10.62 -26.64%
DY 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
P/NAPS 1.14 1.24 0.94 0.81 1.91 1.75 1.83 -27.03%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 24/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 -
Price 3.86 3.20 3.48 2.17 2.04 2.18 1.99 -
P/RPS 2.87 3.75 10.42 1.38 1.63 2.73 5.28 -33.37%
P/EPS 19.04 27.10 129.85 6.99 6.96 8.57 9.42 59.79%
EY 5.25 3.69 0.77 14.31 14.38 11.67 10.62 -37.45%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 1.45 1.24 1.37 0.88 1.77 1.98 1.83 -14.36%

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