[MMCCORP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -12.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Revenue 474,007 424,514 409,034 356,967 373,807 238,667 458,372 2.40%
PBT 84,328 267,475 90,368 99,412 103,517 165,613 130,384 -26.52%
Tax -14,650 -29,433 -41,504 -49,961 -47,306 -29,334 -38,411 -49.43%
NP 69,678 238,042 48,864 49,451 56,211 136,279 91,973 -17.82%
-
NP to SH 48,445 238,042 48,864 49,451 56,211 136,279 91,973 -36.45%
-
Tax Rate 17.37% 11.00% 45.93% 50.26% 45.70% 17.71% 29.46% -
Total Cost 404,329 186,472 360,170 307,516 317,596 102,388 366,399 7.21%
-
Net Worth 1,239,290 1,227,949 979,531 934,950 878,648 855,967 720,473 46.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Div - - - - - - 56,287 -
Div Payout % - - - - - - 61.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Net Worth 1,239,290 1,227,949 979,531 934,950 878,648 855,967 720,473 46.76%
NOSH 1,126,627 1,126,559 1,125,898 1,126,446 1,126,472 1,126,272 1,125,740 0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
NP Margin 14.70% 56.07% 11.95% 13.85% 15.04% 57.10% 20.07% -
ROE 3.91% 19.39% 4.99% 5.29% 6.40% 15.92% 12.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
RPS 42.07 37.68 36.33 31.69 33.18 21.19 40.72 2.33%
EPS 4.30 21.13 4.34 4.39 4.99 12.10 8.17 -36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.10 1.09 0.87 0.83 0.78 0.76 0.64 46.68%
Adjusted Per Share Value based on latest NOSH - 1,126,446
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
RPS 15.57 13.94 13.43 11.72 12.28 7.84 15.05 2.43%
EPS 1.59 7.82 1.60 1.62 1.85 4.48 3.02 -36.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 0.407 0.4033 0.3217 0.307 0.2885 0.2811 0.2366 46.77%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 30/01/04 -
Price 1.93 1.99 2.03 1.95 1.90 2.21 2.09 -
P/RPS 4.59 5.28 5.59 6.15 5.73 10.43 5.13 -7.56%
P/EPS 44.88 9.42 46.77 44.42 38.08 18.26 25.58 48.83%
EY 2.23 10.62 2.14 2.25 2.63 5.48 3.91 -32.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
P/NAPS 1.75 1.83 2.33 2.35 2.44 2.91 3.27 -35.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 CAGR
Date 25/08/05 26/05/05 24/02/05 26/11/04 26/08/04 26/05/04 29/03/04 -
Price 2.18 1.99 2.04 2.14 1.87 2.00 2.29 -
P/RPS 5.18 5.28 5.62 6.75 5.64 9.44 5.62 -5.60%
P/EPS 50.70 9.42 47.00 48.75 37.47 16.53 28.03 52.07%
EY 1.97 10.62 2.13 2.05 2.67 6.05 3.57 -34.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.18 -
P/NAPS 1.98 1.83 2.34 2.58 2.40 2.63 3.58 -34.22%

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