[MMCCORP] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	8,619,044	8,545,033	7,952,450	7,425,126	6,799,585	5,722,033	4,667,519	50.45%
YoY %	0.87%	7.45%	7.10%	9.20%	18.83%	22.59%	-	-
Horiz. %	184.66%	183.07%	170.38%	159.08%	145.68%	122.59%	100.00%	-
PBT	861,036	1,041,069	1,247,881	1,254,557	1,219,883	1,018,042	792,137	5.71%
YoY %	-17.29%	-16.57%	-0.53%	2.84%	19.83%	28.52%	-	-
Horiz. %	108.70%	131.43%	157.53%	158.38%	154.00%	128.52%	100.00%	-
Tax	-94,055	-124,003	-265,219	-259,896	-229,346	-156,999	-52,165	48.08%
YoY %	24.15%	53.25%	-2.05%	-13.32%	-46.08%	-200.97%	-	-
Horiz. %	180.30%	237.71%	508.42%	498.22%	439.65%	300.97%	100.00%	-
NP	766,981	917,066	982,662	994,661	990,537	861,043	739,972	2.41%
YoY %	-16.37%	-6.68%	-1.21%	0.42%	15.04%	16.36%	-	-
Horiz. %	103.65%	123.93%	132.80%	134.42%	133.86%	116.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	427,102	552,889	586,364	580,656	616,675	551,522	445,667	-2.79%
YoY %	-22.75%	-5.71%	0.98%	-5.84%	11.81%	23.75%	-	-
Horiz. %	95.83%	124.06%	131.57%	130.29%	138.37%	123.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.92%	11.91%	21.25%	20.72%	18.80%	15.42%	6.59%	-
YoY %	-8.31%	-43.95%	2.56%	10.21%	21.92%	133.99%	-	-
Horiz. %	165.71%	180.73%	322.46%	314.42%	285.28%	233.99%	100.00%	-
Total Cost	7,852,063	7,627,967	6,969,788	6,430,465	5,809,048	4,860,990	3,927,547	58.63%
YoY %	2.94%	9.44%	8.39%	10.70%	19.50%	23.77%	-	-
Horiz. %	199.92%	194.22%	177.46%	163.73%	147.91%	123.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,225,516	6,106,095	6,018,764	5,958,260	5,980,780	5,861,796	5,344,398	10.69%
YoY %	1.96%	1.45%	1.02%	-0.38%	2.03%	9.68%	-	-
Horiz. %	116.49%	114.25%	112.62%	111.49%	111.91%	109.68%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	76,326	76,326	76,127	76,127	76,127	76,127	136,964	-32.25%
YoY %	0.00%	0.26%	0.00%	0.00%	0.00%	-44.42%	-	-
Horiz. %	55.73%	55.73%	55.58%	55.58%	55.58%	55.58%	100.00%	-
Div Payout %	17.87%	13.80%	12.98%	13.11%	12.34%	13.80%	30.73%	-
YoY %	29.49%	6.32%	-0.99%	6.24%	-10.58%	-55.09%	-	-
Horiz. %	58.15%	44.91%	42.24%	42.66%	40.16%	44.91%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	6,225,516	6,106,095	6,018,764	5,958,260	5,980,780	5,861,796	5,344,398	10.69%
YoY %	1.96%	1.45%	1.02%	-0.38%	2.03%	9.68%	-	-
Horiz. %	116.49%	114.25%	112.62%	111.49%	111.91%	109.68%	100.00%	-
NOSH	3,128,400	3,053,047	3,055,210	3,071,268	3,020,596	1,522,544	1,522,620	61.54%
YoY %	2.47%	-0.07%	-0.52%	1.68%	98.39%	-0.00%	-	-
Horiz. %	205.46%	200.51%	200.65%	201.71%	198.38%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	8.90%	10.73%	12.36%	13.40%	14.57%	15.05%	15.85%	-
YoY %	-17.05%	-13.19%	-7.76%	-8.03%	-3.19%	-5.05%	-	-
Horiz. %	56.15%	67.70%	77.98%	84.54%	91.92%	94.95%	100.00%	-
ROE	6.86%	9.05%	9.74%	9.75%	10.31%	9.41%	8.34%	-
YoY %	-24.20%	-7.08%	-0.10%	-5.43%	9.56%	12.83%	-	-
Horiz. %	82.25%	108.51%	116.79%	116.91%	123.62%	112.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	275.51	279.89	260.29	241.76	225.11	375.82	306.55	-6.86%
YoY %	-1.56%	7.53%	7.66%	7.40%	-40.10%	22.60%	-	-
Horiz. %	89.87%	91.30%	84.91%	78.86%	73.43%	122.60%	100.00%	-
EPS	13.65	18.11	19.19	18.91	20.42	36.22	29.27	-39.83%
YoY %	-24.63%	-5.63%	1.48%	-7.39%	-43.62%	23.74%	-	-
Horiz. %	46.63%	61.87%	65.56%	64.61%	69.76%	123.74%	100.00%	-
DPS	2.44	2.50	2.49	2.48	2.52	5.00	9.00	-58.07%
YoY %	-2.40%	0.40%	0.40%	-1.59%	-49.60%	-44.44%	-	-
Horiz. %	27.11%	27.78%	27.67%	27.56%	28.00%	55.56%	100.00%	-
NAPS	1.99	2.00	1.97	1.94	1.98	3.85	3.51	-31.47%
YoY %	-0.50%	1.52%	1.55%	-2.02%	-48.57%	9.69%	-	-
Horiz. %	56.70%	56.98%	56.13%	55.27%	56.41%	109.69%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,071,268
RPS	283.05	280.62	261.16	243.84	223.30	187.91	153.28	50.46%
YoY %	0.87%	7.45%	7.10%	9.20%	18.83%	22.59%	-	-
Horiz. %	184.66%	183.08%	170.38%	159.08%	145.68%	122.59%	100.00%	-
EPS	14.03	18.16	19.26	19.07	20.25	18.11	14.64	-2.79%
YoY %	-22.74%	-5.71%	1.00%	-5.83%	11.82%	23.70%	-	-
Horiz. %	95.83%	124.04%	131.56%	130.26%	138.32%	123.70%	100.00%	-
DPS	2.51	2.51	2.50	2.50	2.50	2.50	4.50	-32.21%
YoY %	0.00%	0.40%	0.00%	0.00%	0.00%	-44.44%	-	-
Horiz. %	55.78%	55.78%	55.56%	55.56%	55.56%	55.56%	100.00%	-
NAPS	2.0444	2.0052	1.9765	1.9567	1.9641	1.925	1.7551	10.69%
YoY %	1.95%	1.45%	1.01%	-0.38%	2.03%	9.68%	-	-
Horiz. %	116.48%	114.25%	112.61%	111.49%	111.91%	109.68%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.42	1.04	2.19	2.76	3.20	9.30	8.45	-
P/RPS	0.52	0.37	0.84	1.14	1.42	2.47	2.76	-67.10%
YoY %	40.54%	-55.95%	-26.32%	-19.72%	-42.51%	-10.51%	-	-
Horiz. %	18.84%	13.41%	30.43%	41.30%	51.45%	89.49%	100.00%	-
P/EPS	10.40	5.74	11.41	14.60	15.67	25.67	28.87	-49.34%
YoY %	81.18%	-49.69%	-21.85%	-6.83%	-38.96%	-11.08%	-	-
Horiz. %	36.02%	19.88%	39.52%	50.57%	54.28%	88.92%	100.00%	-
EY	9.61	17.41	8.76	6.85	6.38	3.90	3.46	97.46%
YoY %	-44.80%	98.74%	27.88%	7.37%	63.59%	12.72%	-	-
Horiz. %	277.75%	503.18%	253.18%	197.98%	184.39%	112.72%	100.00%	-
DY	1.72	2.40	1.14	0.90	0.79	0.54	1.07	37.18%
YoY %	-28.33%	110.53%	26.67%	13.92%	46.30%	-49.53%	-	-
Horiz. %	160.75%	224.30%	106.54%	84.11%	73.83%	50.47%	100.00%	-
P/NAPS	0.71	0.52	1.11	1.42	1.62	2.42	2.41	-55.69%
YoY %	36.54%	-53.15%	-21.83%	-12.35%	-33.06%	0.41%	-	-
Horiz. %	29.46%	21.58%	46.06%	58.92%	67.22%	100.41%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	25/02/09	26/11/08	27/08/08	22/05/08	27/02/08	30/11/07	-
Price	1.93	1.41	1.38	2.00	3.62	3.76	8.65	-
P/RPS	0.70	0.50	0.53	0.83	1.61	1.00	2.82	-60.46%
YoY %	40.00%	-5.66%	-36.14%	-48.45%	61.00%	-64.54%	-	-
Horiz. %	24.82%	17.73%	18.79%	29.43%	57.09%	35.46%	100.00%	-
P/EPS	14.14	7.79	7.19	10.58	17.73	10.38	29.55	-38.79%
YoY %	81.51%	8.34%	-32.04%	-40.33%	70.81%	-64.87%	-	-
Horiz. %	47.85%	26.36%	24.33%	35.80%	60.00%	35.13%	100.00%	-
EY	7.07	12.84	13.91	9.45	5.64	9.63	3.38	63.48%
YoY %	-44.94%	-7.69%	47.20%	67.55%	-41.43%	184.91%	-	-
Horiz. %	209.17%	379.88%	411.54%	279.59%	166.86%	284.91%	100.00%	-
DY	1.26	1.77	1.81	1.24	0.70	1.33	1.04	13.63%
YoY %	-28.81%	-2.21%	45.97%	77.14%	-47.37%	27.88%	-	-
Horiz. %	121.15%	170.19%	174.04%	119.23%	67.31%	127.88%	100.00%	-
P/NAPS	0.97	0.71	0.70	1.03	1.83	0.98	2.46	-46.19%
YoY %	36.62%	1.43%	-32.04%	-43.72%	86.73%	-60.16%	-	-
Horiz. %	39.43%	28.86%	28.46%	41.87%	74.39%	39.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos