[MMCCORP] QoQ TTM 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- -1.43%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,328,206 2,012,619 1,929,127 1,816,560 1,664,522 1,564,322 1,378,475 41.95%
PBT 466,675 344,981 534,927 520,534 541,583 560,772 458,910 1.12%
Tax -71,059 -56,826 -71,918 -99,475 -135,548 -168,204 -168,105 -43.76%
NP 395,616 288,155 463,009 421,059 406,035 392,568 290,805 22.84%
-
NP to SH 274,152 183,592 380,888 379,316 384,802 392,568 290,805 -3.86%
-
Tax Rate 15.23% 16.47% 13.44% 19.11% 25.03% 30.00% 36.63% -
Total Cost 1,932,590 1,724,464 1,466,118 1,395,501 1,258,487 1,171,754 1,087,670 46.85%
-
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 91,424 91,424 67,553 67,553 67,553 - -
Div Payout % 33.35% 49.80% 24.00% 17.81% 17.56% 17.21% - -
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 16.99% 14.32% 24.00% 23.18% 24.39% 25.10% 21.10% -
ROE 6.98% 4.75% 9.43% 29.26% 31.05% 31.97% 29.69% -
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 152.92 132.38 126.60 161.14 147.74 138.86 122.43 16.02%
EPS 18.01 12.08 25.00 33.65 34.16 34.85 25.83 -21.42%
DPS 6.00 6.01 6.00 6.00 6.00 6.00 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 76.46 66.09 63.35 59.66 54.66 51.37 45.27 41.96%
EPS 9.00 6.03 12.51 12.46 12.64 12.89 9.55 -3.88%
DPS 3.00 3.00 3.00 2.22 2.22 2.22 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 2.09 1.80 1.57 1.37 1.31 1.43 1.66 16.64%
P/EPS 17.77 19.71 7.96 6.54 5.65 5.71 7.86 72.51%
EY 5.63 5.07 12.56 15.29 17.70 17.51 12.72 -42.00%
DY 1.88 2.53 3.02 2.73 3.11 3.02 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 2.09 2.63 1.71 1.27 1.48 1.43 1.67 16.18%
P/EPS 17.77 28.82 8.68 6.06 6.38 5.71 7.90 71.93%
EY 5.63 3.47 11.52 16.49 15.67 17.51 12.66 -41.82%
DY 1.88 1.73 2.76 2.94 2.75 3.02 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