[MMCCORP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -76.43%
YoY- 125.59%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 5,722,033 3,876,143 2,125,739 758,678 2,839,060 2,047,684 1,297,600 168.18%
PBT 1,018,042 667,875 409,246 137,667 581,340 457,078 283,551 133.92%
Tax -156,999 -96,496 -42,110 -3,482 -12,677 -57,008 -43,224 135.73%
NP 861,043 571,379 367,136 134,185 568,663 400,070 240,327 133.59%
-
NP to SH 551,522 364,249 253,859 91,918 390,024 308,606 179,751 110.72%
-
Tax Rate 15.42% 14.45% 10.29% 2.53% 2.18% 12.47% 15.24% -
Total Cost 4,860,990 3,304,764 1,758,603 624,493 2,270,397 1,647,614 1,057,273 175.73%
-
Net Worth 5,865,634 5,344,958 5,147,231 4,230,662 4,140,769 4,065,012 3,926,820 30.57%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 76,177 - - - 137,010 - - -
Div Payout % 13.81% - - - 35.13% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 5,865,634 5,344,958 5,147,231 4,230,662 4,140,769 4,065,012 3,926,820 30.57%
NOSH 1,523,541 1,522,780 1,522,849 1,521,821 1,522,341 1,522,476 1,522,023 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.05% 14.74% 17.27% 17.69% 20.03% 19.54% 18.52% -
ROE 9.40% 6.81% 4.93% 2.17% 9.42% 7.59% 4.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 375.57 254.54 139.59 49.85 186.49 134.50 85.25 168.01%
EPS 36.20 23.92 16.67 6.04 25.62 20.27 11.81 110.58%
DPS 5.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 3.85 3.51 3.38 2.78 2.72 2.67 2.58 30.49%
Adjusted Per Share Value based on latest NOSH - 1,521,821
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 187.91 127.29 69.81 24.91 93.23 67.25 42.61 168.19%
EPS 18.11 11.96 8.34 3.02 12.81 10.13 5.90 110.77%
DPS 2.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.9263 1.7553 1.6903 1.3893 1.3598 1.3349 1.2896 30.57%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 9.30 8.45 7.80 6.00 4.04 3.04 3.20 -
P/RPS 2.48 3.32 5.59 12.04 2.17 2.26 3.75 -24.03%
P/EPS 25.69 35.33 46.79 99.34 15.77 15.00 27.10 -3.49%
EY 3.89 2.83 2.14 1.01 6.34 6.67 3.69 3.57%
DY 0.54 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 2.42 2.41 2.31 2.16 1.49 1.14 1.24 55.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 27/08/07 23/05/07 27/02/07 28/11/06 24/08/06 -
Price 3.76 8.65 7.35 8.40 5.60 3.86 3.20 -
P/RPS 1.00 3.40 5.27 16.85 3.00 2.87 3.75 -58.47%
P/EPS 10.39 36.16 44.09 139.07 21.86 19.04 27.10 -47.13%
EY 9.63 2.77 2.27 0.72 4.58 5.25 3.69 89.22%
DY 1.33 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.98 2.46 2.17 3.02 2.06 1.45 1.24 -14.48%

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