[MMCCORP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 17.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Revenue 1,378,475 969,441 612,474 238,667 1,167,598 0 709,226 76.48%
PBT 458,910 368,542 269,130 165,613 220,467 0 90,083 302.17%
Tax -168,105 -126,601 -76,640 -29,334 -104,316 0 -65,905 122.64%
NP 290,805 241,941 192,490 136,279 116,151 0 24,178 738.18%
-
NP to SH 290,805 241,941 192,490 136,279 116,151 0 24,178 738.18%
-
Tax Rate 36.63% 34.35% 28.48% 17.71% 47.32% - 73.16% -
Total Cost 1,087,670 727,500 419,984 102,388 1,051,447 0 685,048 48.46%
-
Net Worth 980,241 934,874 878,538 855,967 718,922 708,471 742,208 26.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Div 56,335 56,317 - - 56,165 - - -
Div Payout % 19.37% 23.28% - - 48.36% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Net Worth 980,241 934,874 878,538 855,967 718,922 708,471 742,208 26.84%
NOSH 1,126,714 1,126,354 1,126,331 1,126,272 1,123,317 1,124,558 1,124,558 0.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
NP Margin 21.10% 24.96% 31.43% 57.10% 9.95% 0.00% 3.41% -
ROE 29.67% 25.88% 21.91% 15.92% 16.16% 0.00% 3.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
RPS 122.34 86.07 54.38 21.19 103.94 0.00 63.07 76.18%
EPS 25.81 21.48 17.09 12.10 10.34 0.00 2.15 736.81%
DPS 5.00 5.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.87 0.83 0.78 0.76 0.64 0.63 0.66 26.63%
Adjusted Per Share Value based on latest NOSH - 1,126,272
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
RPS 45.27 31.84 20.11 7.84 38.34 0.00 23.29 76.49%
EPS 9.55 7.95 6.32 4.48 3.81 0.00 0.79 741.81%
DPS 1.85 1.85 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.3219 0.307 0.2885 0.2811 0.2361 0.2327 0.2437 26.85%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 30/01/04 31/12/03 31/10/03 -
Price 2.03 1.95 1.90 2.21 2.09 2.20 2.78 -
P/RPS 1.66 2.27 3.49 10.43 2.01 0.00 4.41 -56.62%
P/EPS 7.87 9.08 11.12 18.26 20.21 0.00 129.30 -90.86%
EY 12.71 11.02 8.99 5.48 4.95 0.00 0.77 998.63%
DY 2.46 2.56 0.00 0.00 2.39 0.00 0.00 -
P/NAPS 2.33 2.35 2.44 2.91 3.27 3.49 4.21 -39.69%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Date 24/02/05 26/11/04 26/08/04 26/05/04 29/03/04 - 12/12/03 -
Price 2.04 2.14 1.87 2.00 2.29 0.00 2.14 -
P/RPS 1.67 2.49 3.44 9.44 2.20 0.00 3.39 -45.40%
P/EPS 7.90 9.96 10.94 16.53 22.15 0.00 99.53 -88.53%
EY 12.65 10.04 9.14 6.05 4.52 0.00 1.00 775.12%
DY 2.45 2.34 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 2.34 2.58 2.40 2.63 3.58 0.00 3.24 -24.28%

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