[MMCCORP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.63%
YoY- 1318.34%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
Revenue 1,564,322 1,378,475 1,427,813 1,070,846 949,046 710,379 496,262 150.67%
PBT 560,772 458,910 498,926 399,514 333,263 167,650 66,932 448.18%
Tax -168,204 -168,105 -165,012 -115,051 -93,479 -64,145 -44,322 190.82%
NP 392,568 290,805 333,914 284,463 239,784 103,505 22,610 882.27%
-
NP to SH 392,568 290,805 333,914 284,463 239,784 103,505 22,610 882.27%
-
Tax Rate 30.00% 36.63% 33.07% 28.80% 28.05% 38.26% 66.22% -
Total Cost 1,171,754 1,087,670 1,093,899 786,383 709,262 606,874 473,652 106.47%
-
Net Worth 1,227,949 979,531 934,950 878,648 855,967 720,473 712,270 54.64%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
Div 67,553 - 56,287 56,287 56,287 56,287 - -
Div Payout % 17.21% - 16.86% 19.79% 23.47% 54.38% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
Net Worth 1,227,949 979,531 934,950 878,648 855,967 720,473 712,270 54.64%
NOSH 1,126,559 1,125,898 1,126,446 1,126,472 1,126,272 1,125,740 1,130,588 -0.28%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
NP Margin 25.10% 21.10% 23.39% 26.56% 25.27% 14.57% 4.56% -
ROE 31.97% 29.69% 35.71% 32.38% 28.01% 14.37% 3.17% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
RPS 138.86 122.43 126.75 95.06 84.26 63.10 43.89 151.41%
EPS 34.85 25.83 29.64 25.25 21.29 9.19 2.00 885.10%
DPS 6.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.09 0.87 0.83 0.78 0.76 0.64 0.63 55.08%
Adjusted Per Share Value based on latest NOSH - 1,126,472
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
RPS 51.37 45.27 46.89 35.17 31.17 23.33 16.30 150.63%
EPS 12.89 9.55 10.97 9.34 7.87 3.40 0.74 884.82%
DPS 2.22 0.00 1.85 1.85 1.85 1.85 0.00 -
NAPS 0.4033 0.3217 0.307 0.2885 0.2811 0.2366 0.2339 54.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 30/01/04 31/12/03 -
Price 1.99 2.03 1.95 1.90 2.21 2.09 2.20 -
P/RPS 1.43 1.66 1.54 2.00 2.62 3.31 5.01 -63.34%
P/EPS 5.71 7.86 6.58 7.52 10.38 22.73 110.01 -90.63%
EY 17.51 12.72 15.20 13.29 9.63 4.40 0.91 966.49%
DY 3.02 0.00 2.56 2.63 2.26 2.39 0.00 -
P/NAPS 1.83 2.33 2.35 2.44 2.91 3.27 3.49 -40.35%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 CAGR
Date 26/05/05 24/02/05 26/11/04 - - - - -
Price 1.99 2.04 2.14 0.00 0.00 0.00 0.00 -
P/RPS 1.43 1.67 1.69 0.00 0.00 0.00 0.00 -
P/EPS 5.71 7.90 7.22 0.00 0.00 0.00 0.00 -
EY 17.51 12.66 13.85 0.00 0.00 0.00 0.00 -
DY 3.02 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.34 2.58 0.00 0.00 0.00 0.00 -

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