[MMCCORP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.25%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 789,594 508,006 521,601 509,005 474,007 424,514 409,034 55.22%
PBT 206,022 77,529 104,761 78,363 84,328 267,475 90,368 73.48%
Tax -28,883 -14,341 -13,947 -13,888 -14,650 -29,433 -41,504 -21.52%
NP 177,139 63,188 90,814 64,475 69,678 238,042 48,864 136.54%
-
NP to SH 139,005 40,746 50,436 43,965 48,445 238,042 48,864 101.15%
-
Tax Rate 14.02% 18.50% 13.31% 17.72% 17.37% 11.00% 45.93% -
Total Cost 612,455 444,818 430,787 444,530 404,329 186,472 360,170 42.60%
-
Net Worth 3,928,071 3,861,747 4,037,927 1,296,403 1,239,290 1,227,949 979,531 153.05%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 91,424 - - - - -
Div Payout % - - 181.27% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,928,071 3,861,747 4,037,927 1,296,403 1,239,290 1,227,949 979,531 153.05%
NOSH 1,522,508 1,520,373 1,523,746 1,127,307 1,126,627 1,126,559 1,125,898 22.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.43% 12.44% 17.41% 12.67% 14.70% 56.07% 11.95% -
ROE 3.54% 1.06% 1.25% 3.39% 3.91% 19.39% 4.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.86 33.41 34.23 45.15 42.07 37.68 36.33 26.86%
EPS 9.13 2.68 3.31 3.90 4.30 21.13 4.34 64.40%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.54 2.65 1.15 1.10 1.09 0.87 106.82%
Adjusted Per Share Value based on latest NOSH - 1,127,307
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.93 16.68 17.13 16.72 15.57 13.94 13.43 55.24%
EPS 4.56 1.34 1.66 1.44 1.59 7.82 1.60 101.40%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.2682 1.326 0.4257 0.407 0.4033 0.3217 153.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.20 2.38 1.99 2.20 1.93 1.99 2.03 -
P/RPS 6.17 7.12 5.81 4.87 4.59 5.28 5.59 6.82%
P/EPS 35.05 88.81 60.12 56.41 44.88 9.42 46.77 -17.53%
EY 2.85 1.13 1.66 1.77 2.23 10.62 2.14 21.11%
DY 0.00 0.00 3.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.94 0.75 1.91 1.75 1.83 2.33 -34.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 3.20 3.48 2.17 2.04 2.18 1.99 2.04 -
P/RPS 6.17 10.42 6.34 4.52 5.18 5.28 5.62 6.44%
P/EPS 35.05 129.85 65.56 52.31 50.70 9.42 47.00 -17.80%
EY 2.85 0.77 1.53 1.91 1.97 10.62 2.13 21.49%
DY 0.00 0.00 2.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.37 0.82 1.77 1.98 1.83 2.34 -34.59%

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